Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.14% first-year return on $63,087 initial cash invested.
-5.14%
Cash On Cash
5.68%
Cap Rate
0.84
DSCR
$1,910
Rent
-$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,910 income − $2,180 expenses = $270 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,087
Downpayment
20%
$42,940
Closing costs
1%
$2,147
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,910
Total Expenses
$2,180
Mortgage P&I
63%
$1,210
Property Taxes
13%
$245
Home Insurance
4%
$77
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210