Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.97% first-year return on $63,150 initial cash invested.
-6.97%
Cash On Cash
4.77%
Cap Rate
0.74
DSCR
$1,586
Rent
-$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,586 income − $1,953 expenses = $367 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,586
Total Expenses
$1,953
Mortgage P&I
73%
$1,158
Property Taxes
11%
$178
Home Insurance
5%
$79
HOA
0%
$0
Property Management
12%
$190
CapEx
4%
$63
Vacancy
3%
$48
Maintenance
4%
$63
Other
11%
$174