Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.68% first-year return on $63,990 initial cash invested.
-3.68%
Cash On Cash
6.09%
Cap Rate
0.9
DSCR
$1,908
Rent
-$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,908 income − $2,104 expenses = $196 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,908
Total Expenses
$2,104
Mortgage P&I
65%
$1,232
Property Taxes
8%
$147
Home Insurance
4%
$77
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210