Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.71% first-year return on $67,266 initial cash invested.
-1.71%
Cash On Cash
6.36%
Cap Rate
0.99
DSCR
$2,190
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,266
Downpayment
20%
$46,920
Closing costs
1%
$2,346
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,190
Total Expenses
$2,286
Mortgage P&I
57%
$1,252
Property Taxes
9%
$204
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241