Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.49% first-year return on $64,977 initial cash invested.
-2.49%
Cash On Cash
6.09%
Cap Rate
0.95
DSCR
$2,014
Rent
-$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,014 income − $2,149 expenses = $135 out of pocket
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,977
Downpayment
20%
$44,740
Closing costs
1%
$2,237
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,014
Total Expenses
$2,149
Mortgage P&I
59%
$1,189
Property Taxes
10%
$194
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$60
Maintenance
4%
$81
Other
11%
$222