Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.89% first-year return on $62,310 initial cash invested.
-3.89%
Cash On Cash
5.39%
Cap Rate
0.87
DSCR
$1,654
Rent
-$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,654 income − $1,856 expenses = $202 out of pocket
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,310
Downpayment
20%
$42,200
Closing costs
1%
$2,110
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,654
Total Expenses
$1,856
Mortgage P&I
66%
$1,084
Property Taxes
8%
$136
Home Insurance
4%
$74
HOA
0%
$0
Property Management
12%
$198
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$182