Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.85% first-year return on $67,770 initial cash invested.
-2.85%
Cash On Cash
5.9%
Cap Rate
0.94
DSCR
$2,139
Rent
-$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,139 income − $2,300 expenses = $161 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,770
Downpayment
20%
$47,400
Closing costs
1%
$2,370
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,139
Total Expenses
$2,300
Mortgage P&I
58%
$1,241
Property Taxes
12%
$248
Home Insurance
4%
$83
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$235