Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.08% first-year return on $62,352 initial cash invested.
-2.08%
Cash On Cash
6.61%
Cap Rate
0.98
DSCR
$1,976
Rent
-$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,976 income − $2,084 expenses = $108 out of pocket
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,352
Downpayment
20%
$42,240
Closing costs
1%
$2,112
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,976
Total Expenses
$2,084
Mortgage P&I
60%
$1,193
Property Taxes
7%
$145
Home Insurance
4%
$75
HOA
0%
$0
Property Management
12%
$237
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$217