Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.47% first-year return on $63,633 initial cash invested.
-0.47%
Cash On Cash
6.86%
Cap Rate
1.05
DSCR
$2,194
Rent
-$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,194 income − $2,219 expenses = $25 out of pocket
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,633
Downpayment
20%
$43,460
Closing costs
1%
$2,173
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,194
Total Expenses
$2,219
Mortgage P&I
54%
$1,179
Property Taxes
10%
$215
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241