Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.28% first-year return on $66,699 initial cash invested.
-2.28%
Cash On Cash
6.14%
Cap Rate
0.97
DSCR
$2,174
Rent
-$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,174 income − $2,301 expenses = $127 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,699
Downpayment
20%
$46,380
Closing costs
1%
$2,319
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,174
Total Expenses
$2,301
Mortgage P&I
56%
$1,227
Property Taxes
12%
$257
Home Insurance
4%
$78
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239