Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.6% first-year return on $63,150 initial cash invested.
-7.6%
Cash On Cash
4.62%
Cap Rate
0.71
DSCR
$1,380
Rent
-$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,380 income − $1,780 expenses = $400 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,380
Total Expenses
$1,780
Mortgage P&I
85%
$1,173
Property Taxes
4%
$59
Home Insurance
6%
$79
HOA
0%
$0
Property Management
12%
$166
CapEx
4%
$55
Vacancy
3%
$41
Maintenance
4%
$55
Other
11%
$152