Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.65% first-year return on $67,434 initial cash invested.
-2.65%
Cash On Cash
6.18%
Cap Rate
0.96
DSCR
$2,619
Rent
-$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,619 income − $2,768 expenses = $149 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,434
Downpayment
20%
$47,080
Closing costs
1%
$2,354
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,619
Total Expenses
$2,768
Mortgage P&I
48%
$1,256
Property Taxes
21%
$538
Home Insurance
3%
$83
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288