Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.48% first-year return on $66,993 initial cash invested.
-0.48%
Cash On Cash
6.7%
Cap Rate
1.06
DSCR
$2,625
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,625 income − $2,652 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,993
Downpayment
20%
$46,660
Closing costs
1%
$2,333
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,625
Total Expenses
$2,652
Mortgage P&I
47%
$1,225
Property Taxes
17%
$452
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289