Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.23% first-year return on $63,927 initial cash invested.
-7.23%
Cash On Cash
4.88%
Cap Rate
0.74
DSCR
$1,772
Rent
-$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,772 income − $2,157 expenses = $385 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,927
Downpayment
20%
$43,740
Closing costs
1%
$2,187
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,772
Total Expenses
$2,157
Mortgage P&I
68%
$1,204
Property Taxes
15%
$271
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$213
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$195