Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.47% first-year return on $67,581 initial cash invested.
-1.47%
Cash On Cash
6.85%
Cap Rate
1.02
DSCR
$2,578
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $2,661 expenses = $83 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,581
Downpayment
20%
$47,220
Closing costs
1%
$2,361
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,578
Total Expenses
$2,661
Mortgage P&I
52%
$1,328
Property Taxes
13%
$340
Home Insurance
3%
$86
HOA
1%
$31
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284