Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.17% first-year return on $62,814 initial cash invested.
-0.17%
Cash On Cash
6.49%
Cap Rate
1.09
DSCR
$2,577
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,814
Downpayment
20%
$42,680
Closing costs
1%
$2,134
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,577
Total Expenses
$2,586
Mortgage P&I
41%
$1,060
Property Taxes
20%
$508
Home Insurance
3%
$77
HOA
3%
$66
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283