Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.5% first-year return on $62,478 initial cash invested.
-0.5%
Cash On Cash
6.8%
Cap Rate
1.05
DSCR
$2,126
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,126 income − $2,152 expenses = $26 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,478
Downpayment
20%
$42,360
Closing costs
1%
$2,118
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,126
Total Expenses
$2,152
Mortgage P&I
54%
$1,142
Property Taxes
10%
$212
Home Insurance
4%
$75
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234