Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.14% first-year return on $64,368 initial cash invested.
-2.14%
Cash On Cash
6.13%
Cap Rate
0.98
DSCR
$2,235
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,235 income − $2,350 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,368
Downpayment
20%
$44,160
Closing costs
1%
$2,208
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,235
Total Expenses
$2,350
Mortgage P&I
52%
$1,154
Property Taxes
16%
$358
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246