Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.14% first-year return on $66,489 initial cash invested.
-0.14%
Cash On Cash
6.91%
Cap Rate
1.07
DSCR
$2,244
Rent
-$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,244 income − $2,252 expenses = $8 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,489
Downpayment
20%
$46,180
Closing costs
1%
$2,309
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,244
Total Expenses
$2,252
Mortgage P&I
56%
$1,248
Property Taxes
7%
$159
Home Insurance
4%
$82
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247