Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected 0% first-year return on $62,100 initial cash invested.
0%
Cash On Cash
6.97%
Cap Rate
1.07
DSCR
$2,010
Rent
$0
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,010 income − $2,010 expenses = $0 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,010
Total Expenses
$2,010
Mortgage P&I
57%
$1,139
Property Taxes
6%
$115
Home Insurance
4%
$74
HOA
0%
$0
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221