Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.99% first-year return on $64,599 initial cash invested.
-1.99%
Cash On Cash
6.12%
Cap Rate
0.97
DSCR
$1,802
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,599
Downpayment
20%
$44,380
Closing costs
1%
$2,219
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,802
Total Expenses
$1,909
Mortgage P&I
65%
$1,166
Property Taxes
3%
$51
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198