Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.21% first-year return on $67,812 initial cash invested.
-2.21%
Cash On Cash
6.3%
Cap Rate
0.97
DSCR
$2,304
Rent
-$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,304 income − $2,429 expenses = $125 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,812
Downpayment
20%
$47,440
Closing costs
1%
$2,372
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,304
Total Expenses
$2,429
Mortgage P&I
55%
$1,278
Property Taxes
13%
$294
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253