Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.7% first-year return on $64,200 initial cash invested.
-7.7%
Cash On Cash
4.55%
Cap Rate
0.71
DSCR
$1,628
Rent
-$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,628 income − $2,040 expenses = $412 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,628
Total Expenses
$2,040
Mortgage P&I
73%
$1,181
Property Taxes
14%
$229
Home Insurance
5%
$77
HOA
0%
$0
Property Management
12%
$195
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$179