Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.15% first-year return on $61,407 initial cash invested.
-1.15%
Cash On Cash
6.71%
Cap Rate
1.02
DSCR
$2,163
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,163 income − $2,222 expenses = $59 out of pocket
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,407
Downpayment
20%
$41,340
Closing costs
1%
$2,067
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,163
Total Expenses
$2,222
Mortgage P&I
52%
$1,128
Property Taxes
13%
$283
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238