Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.91% first-year return on $67,308 initial cash invested.
-2.91%
Cash On Cash
6.13%
Cap Rate
0.94
DSCR
$2,016
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,016 income − $2,179 expenses = $163 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,308
Downpayment
20%
$46,960
Closing costs
1%
$2,348
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,016
Total Expenses
$2,179
Mortgage P&I
64%
$1,281
Property Taxes
6%
$128
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$60
Maintenance
4%
$81
Other
11%
$222