Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.29% first-year return on $67,182 initial cash invested.
-4.29%
Cash On Cash
5.72%
Cap Rate
0.88
DSCR
$2,138
Rent
-$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,138 income − $2,378 expenses = $240 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,182
Downpayment
20%
$46,840
Closing costs
1%
$2,342
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,138
Total Expenses
$2,378
Mortgage P&I
59%
$1,270
Property Taxes
14%
$296
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$235