Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.32% first-year return on $67,455 initial cash invested.
-0.32%
Cash On Cash
6.42%
Cap Rate
1.06
DSCR
$2,124
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,124 income − $2,142 expenses = $18 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,455
Downpayment
20%
$47,100
Closing costs
1%
$2,355
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,124
Total Expenses
$2,142
Mortgage P&I
56%
$1,193
Property Taxes
7%
$138
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234