Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.76% first-year return on $66,510 initial cash invested.
-2.76%
Cash On Cash
6.03%
Cap Rate
0.95
DSCR
$2,193
Rent
-$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $2,346 expenses = $153 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,510
Downpayment
20%
$46,200
Closing costs
1%
$2,310
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,193
Total Expenses
$2,346
Mortgage P&I
56%
$1,226
Property Taxes
15%
$327
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241