Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.46% first-year return on $67,791 initial cash invested.
-0.46%
Cash On Cash
6.6%
Cap Rate
1.07
DSCR
$2,652
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,791
Downpayment
20%
$47,420
Closing costs
1%
$2,371
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,652
Total Expenses
$2,678
Mortgage P&I
46%
$1,225
Property Taxes
15%
$386
Home Insurance
3%
$82
HOA
3%
$83
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292