Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.49% first-year return on $63,591 initial cash invested.
-1.49%
Cash On Cash
5.91%
Cap Rate
1
DSCR
$1,918
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,918 income − $1,997 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,591
Downpayment
20%
$43,420
Closing costs
1%
$2,171
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,918
Total Expenses
$1,997
Mortgage P&I
56%
$1,072
Property Taxes
9%
$172
Home Insurance
5%
$100
HOA
0%
$0
Property Management
12%
$230
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$211