Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.88% first-year return on $62,100 initial cash invested.
-18.88%
Cash On Cash
1.01%
Cap Rate
0.16
DSCR
$1,178
Rent
-$977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,178 income − $2,155 expenses = $977 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,178
Total Expenses
$2,155
Mortgage P&I
94%
$1,106
Property Taxes
49%
$575
Home Insurance
6%
$74
HOA
0%
$0
Property Management
12%
$141
CapEx
4%
$47
Vacancy
3%
$35
Maintenance
4%
$47
Other
11%
$130