Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.95% first-year return on $67,371 initial cash invested.
-10.95%
Cash On Cash
3.54%
Cap Rate
0.56
DSCR
$1,552
Rent
-$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,552 income − $2,167 expenses = $615 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,371
Downpayment
20%
$47,020
Closing costs
1%
$2,351
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,552
Total Expenses
$2,167
Mortgage P&I
80%
$1,246
Property Taxes
20%
$309
Home Insurance
5%
$84
HOA
0%
$0
Property Management
12%
$186
CapEx
4%
$62
Vacancy
3%
$47
Maintenance
4%
$62
Other
11%
$171