Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.27% first-year return on $62,667 initial cash invested.
-0.27%
Cash On Cash
6.95%
Cap Rate
1.06
DSCR
$2,007
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,007 income − $2,021 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,667
Downpayment
20%
$42,540
Closing costs
1%
$2,127
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,007
Total Expenses
$2,021
Mortgage P&I
58%
$1,166
Property Taxes
5%
$96
Home Insurance
4%
$77
HOA
0%
$0
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221