Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.87% first-year return on $67,413 initial cash invested.
-1.87%
Cash On Cash
6.24%
Cap Rate
0.98
DSCR
$1,968
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,968 income − $2,073 expenses = $105 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,413
Downpayment
20%
$47,060
Closing costs
1%
$2,353
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,968
Total Expenses
$2,073
Mortgage P&I
63%
$1,249
Property Taxes
4%
$71
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$236
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$216