Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.74% first-year return on $63,087 initial cash invested.
-2.74%
Cash On Cash
5.89%
Cap Rate
0.93
DSCR
$1,728
Rent
-$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,087
Downpayment
20%
$42,940
Closing costs
1%
$2,147
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,728
Total Expenses
$1,872
Mortgage P&I
65%
$1,128
Property Taxes
5%
$82
Home Insurance
4%
$75
HOA
0%
$0
Property Management
12%
$207
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$190