Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.38% first-year return on $63,780 initial cash invested.
-0.38%
Cash On Cash
6.77%
Cap Rate
1.05
DSCR
$2,110
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,110 income − $2,130 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,780
Downpayment
20%
$43,600
Closing costs
1%
$2,180
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,110
Total Expenses
$2,130
Mortgage P&I
55%
$1,165
Property Taxes
8%
$173
Home Insurance
4%
$76
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232