Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.54% first-year return on $66,888 initial cash invested.
-0.54%
Cash On Cash
6.82%
Cap Rate
1.06
DSCR
$2,690
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,888
Downpayment
20%
$46,560
Closing costs
1%
$2,328
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,690
Total Expenses
$2,720
Mortgage P&I
46%
$1,245
Property Taxes
18%
$477
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296