Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.28% first-year return on $64,536 initial cash invested.
-0.28%
Cash On Cash
6.7%
Cap Rate
1.05
DSCR
$1,953
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,953 income − $1,968 expenses = $15 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,536
Downpayment
20%
$44,320
Closing costs
1%
$2,216
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,953
Total Expenses
$1,968
Mortgage P&I
60%
$1,174
Property Taxes
3%
$51
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215