Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.61% first-year return on $67,539 initial cash invested.
-9.61%
Cash On Cash
3.93%
Cap Rate
0.62
DSCR
$1,610
Rent
-$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,610 income − $2,151 expenses = $541 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,539
Downpayment
20%
$47,180
Closing costs
1%
$2,359
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,610
Total Expenses
$2,151
Mortgage P&I
78%
$1,249
Property Taxes
17%
$273
Home Insurance
5%
$83
HOA
0%
$0
Property Management
12%
$193
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$177