Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.08% first-year return on $63,444 initial cash invested.
-0.08%
Cash On Cash
6.8%
Cap Rate
1.06
DSCR
$1,926
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,926 income − $1,930 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,444
Downpayment
20%
$43,280
Closing costs
1%
$2,164
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,926
Total Expenses
$1,930
Mortgage P&I
60%
$1,153
Property Taxes
2%
$45
Home Insurance
4%
$77
HOA
0%
$0
Property Management
12%
$231
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212