Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.98% first-year return on $62,163 initial cash invested.
-9.98%
Cash On Cash
3.97%
Cap Rate
0.6
DSCR
$1,284
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,284 income − $1,801 expenses = $517 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,163
Downpayment
20%
$42,060
Closing costs
1%
$2,103
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,284
Total Expenses
$1,801
Mortgage P&I
91%
$1,162
Property Taxes
4%
$53
Home Insurance
12%
$150
HOA
0%
$0
Property Management
12%
$154
CapEx
4%
$51
Vacancy
3%
$39
Maintenance
4%
$51
Other
11%
$141