Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.76% first-year return on $64,851 initial cash invested.
-4.76%
Cash On Cash
5.55%
Cap Rate
0.85
DSCR
$2,019
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,019 income − $2,276 expenses = $257 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,851
Downpayment
20%
$44,620
Closing costs
1%
$2,231
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,019
Total Expenses
$2,276
Mortgage P&I
60%
$1,207
Property Taxes
15%
$302
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222