Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.68% first-year return on $63,171 initial cash invested.
-0.68%
Cash On Cash
6.56%
Cap Rate
1.05
DSCR
$2,272
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $2,308 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,171
Downpayment
20%
$43,020
Closing costs
1%
$2,151
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,272
Total Expenses
$2,308
Mortgage P&I
49%
$1,120
Property Taxes
15%
$341
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250