Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.82% first-year return on $67,896 initial cash invested.
-6.82%
Cash On Cash
4.87%
Cap Rate
0.76
DSCR
$1,944
Rent
-$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,944 income − $2,330 expenses = $386 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,896
Downpayment
20%
$47,520
Closing costs
1%
$2,376
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,944
Total Expenses
$2,330
Mortgage P&I
65%
$1,273
Property Taxes
16%
$310
Home Insurance
4%
$86
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214