Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.32% first-year return on $63,822 initial cash invested.
-0.32%
Cash On Cash
6.45%
Cap Rate
1.06
DSCR
$2,163
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,822
Downpayment
20%
$43,640
Closing costs
1%
$2,182
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,163
Total Expenses
$2,180
Mortgage P&I
51%
$1,102
Property Taxes
12%
$264
Home Insurance
4%
$77
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238