Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.89% first-year return on $67,749 initial cash invested.
-10.89%
Cash On Cash
3.72%
Cap Rate
0.57
DSCR
$1,352
Rent
-$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,352 income − $1,967 expenses = $615 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,749
Downpayment
20%
$47,380
Closing costs
1%
$2,369
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,352
Total Expenses
$1,967
Mortgage P&I
96%
$1,295
Property Taxes
9%
$128
Home Insurance
6%
$84
HOA
0%
$0
Property Management
12%
$162
CapEx
4%
$54
Vacancy
3%
$41
Maintenance
4%
$54
Other
11%
$149