Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.19% first-year return on $66,720 initial cash invested.
-1.19%
Cash On Cash
6.47%
Cap Rate
1.02
DSCR
$2,248
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,248 income − $2,314 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,720
Downpayment
20%
$46,400
Closing costs
1%
$2,320
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,248
Total Expenses
$2,314
Mortgage P&I
55%
$1,227
Property Taxes
11%
$251
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247