Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.89% first-year return on $67,077 initial cash invested.
-0.89%
Cash On Cash
6.58%
Cap Rate
1.03
DSCR
$2,328
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,328 income − $2,378 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,077
Downpayment
20%
$46,740
Closing costs
1%
$2,337
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,328
Total Expenses
$2,378
Mortgage P&I
53%
$1,239
Property Taxes
11%
$266
Home Insurance
4%
$82
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256