Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.31% first-year return on $67,623 initial cash invested.
-1.31%
Cash On Cash
6.7%
Cap Rate
1.03
DSCR
$2,703
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,703 income − $2,777 expenses = $74 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,623
Downpayment
20%
$47,260
Closing costs
1%
$2,363
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,703
Total Expenses
$2,777
Mortgage P&I
48%
$1,286
Property Taxes
17%
$458
Home Insurance
3%
$85
HOA
1%
$30
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297