Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.52% first-year return on $66,573 initial cash invested.
-0.52%
Cash On Cash
6.68%
Cap Rate
1.05
DSCR
$2,396
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,396 income − $2,425 expenses = $29 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,573
Downpayment
20%
$46,260
Closing costs
1%
$2,313
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,396
Total Expenses
$2,425
Mortgage P&I
51%
$1,220
Property Taxes
13%
$305
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264