Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.7% first-year return on $64,200 initial cash invested.
-15.7%
Cash On Cash
2.11%
Cap Rate
0.33
DSCR
$1,236
Rent
-$840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,236 income − $2,076 expenses = $840 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,236
Total Expenses
$2,076
Mortgage P&I
95%
$1,177
Property Taxes
33%
$403
Home Insurance
6%
$77
HOA
0%
$0
Property Management
12%
$148
CapEx
4%
$49
Vacancy
3%
$37
Maintenance
4%
$49
Other
11%
$136