Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.65% first-year return on $66,636 initial cash invested.
-0.65%
Cash On Cash
6.78%
Cap Rate
1.05
DSCR
$2,463
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,463 income − $2,499 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,636
Downpayment
20%
$46,320
Closing costs
1%
$2,316
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,463
Total Expenses
$2,499
Mortgage P&I
51%
$1,245
Property Taxes
13%
$313
Home Insurance
3%
$77
HOA
1%
$25
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271