Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.42% first-year return on $64,473 initial cash invested.
-5.42%
Cash On Cash
4.88%
Cap Rate
0.8
DSCR
$1,672
Rent
-$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,672 income − $1,963 expenses = $291 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,473
Downpayment
20%
$44,260
Closing costs
1%
$2,213
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,672
Total Expenses
$1,963
Mortgage P&I
67%
$1,124
Property Taxes
11%
$191
Home Insurance
5%
$79
HOA
0%
$0
Property Management
12%
$201
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$184