Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.57% first-year return on $62,562 initial cash invested.
-4.57%
Cash On Cash
5.56%
Cap Rate
0.85
DSCR
$1,570
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,570 income − $1,808 expenses = $238 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,562
Downpayment
20%
$42,440
Closing costs
1%
$2,122
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,570
Total Expenses
$1,808
Mortgage P&I
74%
$1,158
Property Taxes
2%
$39
Home Insurance
5%
$77
HOA
0%
$0
Property Management
12%
$188
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$173