Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.82% first-year return on $67,928 initial cash invested.
-1.82%
Cash On Cash
6.29%
Cap Rate
1
DSCR
$2,661
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,661 income − $2,764 expenses = $103 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,928
Downpayment
20%
$47,550
Closing costs
1%
$2,378
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,661
Total Expenses
$2,764
Mortgage P&I
47%
$1,243
Property Taxes
18%
$471
Home Insurance
3%
$83
HOA
2%
$63
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293