Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.13% first-year return on $63,045 initial cash invested.
-2.13%
Cash On Cash
5.89%
Cap Rate
0.96
DSCR
$1,656
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,656 income − $1,768 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,045
Downpayment
20%
$42,900
Closing costs
1%
$2,145
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,656
Total Expenses
$1,768
Mortgage P&I
66%
$1,099
Property Taxes
1%
$14
Home Insurance
5%
$75
HOA
1%
$17
Property Management
12%
$199
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$182