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 $64,620 initial cash invested.
-1.49%
Cash On Cash
6.55%
Cap Rate
1
DSCR
$2,006
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,006 income − $2,086 expenses = $80 out of pocket
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,620
Downpayment
20%
$44,400
Closing costs
1%
$2,220
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,006
Total Expenses
$2,086
Mortgage P&I
60%
$1,212
Property Taxes
6%
$112
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221