Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.32% first-year return on $62,856 initial cash invested.
-0.32%
Cash On Cash
6.9%
Cap Rate
1.05
DSCR
$2,006
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,856
Downpayment
20%
$42,720
Closing costs
1%
$2,136
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,006
Total Expenses
$2,023
Mortgage P&I
58%
$1,166
Property Taxes
5%
$98
Home Insurance
4%
$77
HOA
0%
$0
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221