Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.72% first-year return on $64,452 initial cash invested.
-2.72%
Cash On Cash
6.04%
Cap Rate
0.95
DSCR
$2,064
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,064 income − $2,210 expenses = $146 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,452
Downpayment
20%
$44,240
Closing costs
1%
$2,212
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,064
Total Expenses
$2,210
Mortgage P&I
57%
$1,177
Property Taxes
12%
$250
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$227