Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.99% first-year return on $64,200 initial cash invested.
-0.99%
Cash On Cash
6.29%
Cap Rate
1.04
DSCR
$2,372
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,372
Total Expenses
$2,425
Mortgage P&I
47%
$1,111
Property Taxes
15%
$365
Home Insurance
3%
$77
HOA
3%
$65
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261