Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.62% first-year return on $66,993 initial cash invested.
-3.62%
Cash On Cash
5.82%
Cap Rate
0.91
DSCR
$2,214
Rent
-$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,214 income − $2,416 expenses = $202 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,993
Downpayment
20%
$46,660
Closing costs
1%
$2,333
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,214
Total Expenses
$2,416
Mortgage P&I
56%
$1,245
Property Taxes
15%
$334
Home Insurance
4%
$83
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$66
Maintenance
4%
$89
Other
11%
$244