Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.04% first-year return on $67,014 initial cash invested.
-3.04%
Cash On Cash
5.39%
Cap Rate
0.93
DSCR
$2,175
Rent
-$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,014
Downpayment
20%
$46,680
Closing costs
1%
$2,334
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,175
Total Expenses
$2,345
Mortgage P&I
52%
$1,131
Property Taxes
18%
$384
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239