Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.25% first-year return on $63,696 initial cash invested.
-9.25%
Cash On Cash
4.07%
Cap Rate
0.63
DSCR
$1,548
Rent
-$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,548 income − $2,039 expenses = $491 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,696
Downpayment
20%
$43,520
Closing costs
1%
$2,176
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,548
Total Expenses
$2,039
Mortgage P&I
75%
$1,167
Property Taxes
17%
$267
Home Insurance
5%
$79
HOA
0%
$0
Property Management
12%
$186
CapEx
4%
$62
Vacancy
3%
$46
Maintenance
4%
$62
Other
11%
$170