Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.08% first-year return on $62,415 initial cash invested.
-5.08%
Cash On Cash
5.27%
Cap Rate
0.83
DSCR
$1,840
Rent
-$264
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,415
Downpayment
20%
$42,300
Closing costs
1%
$2,115
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,840
Total Expenses
$2,104
Mortgage P&I
61%
$1,118
Property Taxes
15%
$285
Home Insurance
4%
$75
HOA
0%
$0
Property Management
12%
$221
CapEx
4%
$74
Vacancy
3%
$55
Maintenance
4%
$74
Other
11%
$202