Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.33% first-year return on $67,560 initial cash invested.
-2.33%
Cash On Cash
6.12%
Cap Rate
0.97
DSCR
$2,508
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,560
Downpayment
20%
$47,200
Closing costs
1%
$2,360
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,508
Total Expenses
$2,639
Mortgage P&I
49%
$1,234
Property Taxes
20%
$507
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276