Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.81% first-year return on $64,200 initial cash invested.
-3.81%
Cash On Cash
5.92%
Cap Rate
0.89
DSCR
$1,862
Rent
-$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,862 income − $2,066 expenses = $204 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,862
Total Expenses
$2,066
Mortgage P&I
65%
$1,216
Property Taxes
8%
$141
Home Insurance
4%
$77
HOA
0%
$0
Property Management
12%
$223
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$205