Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.78% first-year return on $64,326 initial cash invested.
-10.78%
Cash On Cash
3.47%
Cap Rate
0.56
DSCR
$1,768
Rent
-$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,768 income − $2,346 expenses = $578 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,326
Downpayment
20%
$44,120
Closing costs
1%
$2,206
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,768
Total Expenses
$2,346
Mortgage P&I
65%
$1,145
Property Taxes
29%
$520
Home Insurance
5%
$80
HOA
0%
$0
Property Management
12%
$212
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$194