Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.25% first-year return on $67,854 initial cash invested.
-2.25%
Cash On Cash
6.02%
Cap Rate
0.97
DSCR
$2,108
Rent
-$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,108 income − $2,235 expenses = $127 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,854
Downpayment
20%
$47,480
Closing costs
1%
$2,374
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,108
Total Expenses
$2,235
Mortgage P&I
58%
$1,233
Property Taxes
9%
$199
Home Insurance
4%
$87
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232