Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.56% first-year return on $67,686 initial cash invested.
-1.56%
Cash On Cash
6.54%
Cap Rate
1.02
DSCR
$2,880
Rent
-$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,880 income − $2,968 expenses = $88 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,686
Downpayment
20%
$47,320
Closing costs
1%
$2,366
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,880
Total Expenses
$2,968
Mortgage P&I
44%
$1,262
Property Taxes
11%
$321
Home Insurance
3%
$84
HOA
11%
$322
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317