Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.96% first-year return on $63,150 initial cash invested.
-2.96%
Cash On Cash
5.75%
Cap Rate
0.92
DSCR
$1,660
Rent
-$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,660
Total Expenses
$1,816
Mortgage P&I
67%
$1,120
Property Taxes
3%
$57
Home Insurance
5%
$75
HOA
0%
$0
Property Management
12%
$199
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$183