Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.36% first-year return on $67,833 initial cash invested.
-1.36%
Cash On Cash
6.55%
Cap Rate
1.01
DSCR
$2,334
Rent
-$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,334 income − $2,411 expenses = $77 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,833
Downpayment
20%
$47,460
Closing costs
1%
$2,373
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,334
Total Expenses
$2,411
Mortgage P&I
55%
$1,279
Property Taxes
11%
$253
Home Insurance
4%
$86
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257