Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.78% first-year return on $66,426 initial cash invested.
-0.78%
Cash On Cash
6.48%
Cap Rate
1.04
DSCR
$2,406
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,426
Downpayment
20%
$46,120
Closing costs
1%
$2,306
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,406
Total Expenses
$2,449
Mortgage P&I
50%
$1,193
Property Taxes
15%
$354
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265