Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.37% first-year return on $64,053 initial cash invested.
-0.37%
Cash On Cash
6.62%
Cap Rate
1.05
DSCR
$1,910
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,910 income − $1,930 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,053
Downpayment
20%
$43,860
Closing costs
1%
$2,193
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,910
Total Expenses
$1,930
Mortgage P&I
60%
$1,153
Property Taxes
3%
$50
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210