Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.46% first-year return on $66,615 initial cash invested.
-1.46%
Cash On Cash
6.42%
Cap Rate
1
DSCR
$2,182
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,182 income − $2,263 expenses = $81 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,615
Downpayment
20%
$46,300
Closing costs
1%
$2,315
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,182
Total Expenses
$2,263
Mortgage P&I
56%
$1,232
Property Taxes
9%
$207
Home Insurance
4%
$83
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240