Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.39% first-year return on $67,119 initial cash invested.
-0.39%
Cash On Cash
6.93%
Cap Rate
1.06
DSCR
$2,420
Rent
-$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,420 income − $2,442 expenses = $22 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,119
Downpayment
20%
$46,780
Closing costs
1%
$2,339
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,420
Total Expenses
$2,442
Mortgage P&I
53%
$1,276
Property Taxes
11%
$259
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266