Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.94% first-year return on $67,770 initial cash invested.
-0.94%
Cash On Cash
6.73%
Cap Rate
1.03
DSCR
$2,260
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,260 income − $2,313 expenses = $53 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,770
Downpayment
20%
$47,400
Closing costs
1%
$2,370
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,260
Total Expenses
$2,313
Mortgage P&I
57%
$1,293
Property Taxes
8%
$170
Home Insurance
4%
$82
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$249