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 $64,452 initial cash invested.
-0.99%
Cash On Cash
6.71%
Cap Rate
1.04
DSCR
$2,382
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,382 income − $2,435 expenses = $53 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,452
Downpayment
20%
$44,240
Closing costs
1%
$2,212
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,382
Total Expenses
$2,435
Mortgage P&I
50%
$1,195
Property Taxes
15%
$352
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262