Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.21% first-year return on $66,846 initial cash invested.
-3.21%
Cash On Cash
6.04%
Cap Rate
0.93
DSCR
$2,150
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,150 income − $2,329 expenses = $179 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,846
Downpayment
20%
$46,520
Closing costs
1%
$2,326
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,150
Total Expenses
$2,329
Mortgage P&I
59%
$1,263
Property Taxes
12%
$252
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236