Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.11% first-year return on $66,741 initial cash invested.
-0.11%
Cash On Cash
6.92%
Cap Rate
1.07
DSCR
$2,408
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,408 income − $2,414 expenses = $6 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,741
Downpayment
20%
$46,420
Closing costs
1%
$2,321
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,408
Total Expenses
$2,414
Mortgage P&I
52%
$1,248
Property Taxes
11%
$266
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265