Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.04% first-year return on $66,846 initial cash invested.
-0.04%
Cash On Cash
6.99%
Cap Rate
1.08
DSCR
$2,474
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,474 income − $2,476 expenses = $2 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,846
Downpayment
20%
$46,520
Closing costs
1%
$2,326
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,474
Total Expenses
$2,476
Mortgage P&I
51%
$1,258
Property Taxes
11%
$284
Home Insurance
3%
$82
HOA
0%
$11
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272