Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9% first-year return on $62,520 initial cash invested.
-9%
Cash On Cash
3.85%
Cap Rate
0.62
DSCR
$1,132
Rent
-$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,520
Downpayment
20%
$42,400
Closing costs
1%
$2,120
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,132
Total Expenses
$1,601
Mortgage P&I
98%
$1,105
Property Taxes
3%
$37
Home Insurance
7%
$74
HOA
0%
$0
Property Management
12%
$136
CapEx
4%
$45
Vacancy
3%
$34
Maintenance
4%
$45
Other
11%
$125