Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.7% first-year return on $64,200 initial cash invested.
-7.7%
Cash On Cash
4.38%
Cap Rate
0.69
DSCR
$1,380
Rent
-$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,380 income − $1,792 expenses = $412 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,380
Total Expenses
$1,792
Mortgage P&I
84%
$1,160
Property Taxes
6%
$86
Home Insurance
6%
$77
HOA
0%
$0
Property Management
12%
$166
CapEx
4%
$55
Vacancy
3%
$41
Maintenance
4%
$55
Other
11%
$152