Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.53% first-year return on $66,489 initial cash invested.
-1.53%
Cash On Cash
6.77%
Cap Rate
1.01
DSCR
$2,436
Rent
-$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,436 income − $2,521 expenses = $85 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,489
Downpayment
20%
$46,180
Closing costs
1%
$2,309
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,436
Total Expenses
$2,521
Mortgage P&I
53%
$1,290
Property Taxes
13%
$322
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268