Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.41% first-year return on $67,350 initial cash invested.
-1.41%
Cash On Cash
6.4%
Cap Rate
1.01
DSCR
$2,248
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,248 income − $2,327 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,248
Total Expenses
$2,327
Mortgage P&I
55%
$1,243
Property Taxes
11%
$238
Home Insurance
4%
$82
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247