Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.17% first-year return on $67,329 initial cash invested.
-12.17%
Cash On Cash
3.23%
Cap Rate
0.5
DSCR
$1,266
Rent
-$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,329
Downpayment
20%
$46,980
Closing costs
1%
$2,349
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,266
Total Expenses
$1,949
Mortgage P&I
100%
$1,264
Property Taxes
14%
$172
Home Insurance
6%
$82
HOA
0%
$0
Property Management
12%
$152
CapEx
4%
$51
Vacancy
3%
$38
Maintenance
4%
$51
Other
11%
$139