Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6% first-year return on $64,200 initial cash invested.
-6%
Cash On Cash
4.79%
Cap Rate
0.77
DSCR
$1,473
Rent
-$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,473 income − $1,794 expenses = $321 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,473
Total Expenses
$1,794
Mortgage P&I
77%
$1,140
Property Taxes
5%
$76
Home Insurance
5%
$77
HOA
0%
$0
Property Management
12%
$177
CapEx
4%
$59
Vacancy
3%
$44
Maintenance
4%
$59
Other
11%
$162