Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.92% first-year return on $62,541 initial cash invested.
-0.92%
Cash On Cash
6.64%
Cap Rate
1.04
DSCR
$2,188
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,188 income − $2,236 expenses = $48 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,541
Downpayment
20%
$42,420
Closing costs
1%
$2,121
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,188
Total Expenses
$2,236
Mortgage P&I
52%
$1,134
Property Taxes
13%
$287
Home Insurance
3%
$69
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241