Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.65% first-year return on $64,599 initial cash invested.
-1.65%
Cash On Cash
6.56%
Cap Rate
1
DSCR
$2,222
Rent
-$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,222 income − $2,311 expenses = $89 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,599
Downpayment
20%
$44,380
Closing costs
1%
$2,219
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,222
Total Expenses
$2,311
Mortgage P&I
55%
$1,213
Property Taxes
12%
$263
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244