Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.98% first-year return on $67,098 initial cash invested.
-0.98%
Cash On Cash
6.39%
Cap Rate
1.04
DSCR
$2,448
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,448 income − $2,503 expenses = $55 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,098
Downpayment
20%
$46,760
Closing costs
1%
$2,338
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,448
Total Expenses
$2,503
Mortgage P&I
49%
$1,202
Property Taxes
16%
$387
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269