Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.27% first-year return on $67,245 initial cash invested.
-1.27%
Cash On Cash
6.62%
Cap Rate
1.01
DSCR
$2,134
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,134 income − $2,205 expenses = $71 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,245
Downpayment
20%
$46,900
Closing costs
1%
$2,345
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,134
Total Expenses
$2,205
Mortgage P&I
60%
$1,280
Property Taxes
5%
$112
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235