Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.28% first-year return on $66,867 initial cash invested.
-6.28%
Cash On Cash
5.16%
Cap Rate
0.8
DSCR
$2,552
Rent
-$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,552 income − $2,902 expenses = $350 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,867
Downpayment
20%
$46,540
Closing costs
1%
$2,327
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,552
Total Expenses
$2,902
Mortgage P&I
49%
$1,249
Property Taxes
27%
$697
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281