Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.66% first-year return on $63,276 initial cash invested.
-3.66%
Cash On Cash
5.53%
Cap Rate
0.89
DSCR
$1,694
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,694 income − $1,887 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,276
Downpayment
20%
$43,120
Closing costs
1%
$2,156
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,694
Total Expenses
$1,887
Mortgage P&I
66%
$1,119
Property Taxes
7%
$115
Home Insurance
5%
$77
HOA
0%
$0
Property Management
12%
$203
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$186