Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.63% first-year return on $62,100 initial cash invested.
-7.63%
Cash On Cash
4.46%
Cap Rate
0.7
DSCR
$1,620
Rent
-$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,620 income − $2,015 expenses = $395 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,620
Total Expenses
$2,015
Mortgage P&I
69%
$1,111
Property Taxes
17%
$279
Home Insurance
5%
$74
HOA
0%
$0
Property Management
12%
$194
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$178