Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.11% first-year return on $64,179 initial cash invested.
-8.11%
Cash On Cash
4.68%
Cap Rate
0.7
DSCR
$1,514
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,514 income − $1,948 expenses = $434 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,514
Total Expenses
$1,948
Mortgage P&I
81%
$1,230
Property Taxes
8%
$125
Home Insurance
5%
$77
HOA
0%
$0
Property Management
12%
$182
CapEx
4%
$61
Vacancy
3%
$45
Maintenance
4%
$61
Other
11%
$167