Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.49% first-year return on $62,100 initial cash invested.
-1.49%
Cash On Cash
6.74%
Cap Rate
1
DSCR
$2,004
Rent
-$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,004 income − $2,081 expenses = $77 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,004
Total Expenses
$2,081
Mortgage P&I
59%
$1,177
Property Taxes
7%
$150
Home Insurance
4%
$74
HOA
0%
$0
Property Management
12%
$240
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$220