Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.9% first-year return on $62,688 initial cash invested.
-1.9%
Cash On Cash
6.48%
Cap Rate
0.99
DSCR
$2,241
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,241 income − $2,340 expenses = $99 out of pocket
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,688
Downpayment
20%
$42,560
Closing costs
1%
$2,128
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,241
Total Expenses
$2,340
Mortgage P&I
52%
$1,158
Property Taxes
9%
$212
Home Insurance
4%
$82
HOA
6%
$125
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247