Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.08% first-year return on $61,728 initial cash invested.
-0.08%
Cash On Cash
6.59%
Cap Rate
1.07
DSCR
$2,205
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,205 income − $2,209 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,728
Downpayment
20%
$47,360
Closing costs
1%
$2,368
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$2,205
Total Expenses
$2,209
Mortgage P&I
55%
$1,217
Property Taxes
7%
$158
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality