Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.48% first-year return on $67,350 initial cash invested.
-0.48%
Cash On Cash
6.83%
Cap Rate
1.05
DSCR
$2,358
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,358 income − $2,385 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,358
Total Expenses
$2,385
Mortgage P&I
54%
$1,270
Property Taxes
10%
$232
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259