Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.48% first-year return on $67,329 initial cash invested.
-1.48%
Cash On Cash
6.37%
Cap Rate
1.02
DSCR
$2,582
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,582 income − $2,665 expenses = $83 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,582
Total Expenses
$2,665
Mortgage P&I
48%
$1,227
Property Taxes
19%
$479
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284