Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.27% first-year return on $64,956 initial cash invested.
-1.27%
Cash On Cash
6.38%
Cap Rate
1.01
DSCR
$2,058
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,956
Downpayment
20%
$44,720
Closing costs
1%
$2,236
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,058
Total Expenses
$2,127
Mortgage P&I
57%
$1,175
Property Taxes
8%
$174
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226