Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.99% first-year return on $67,014 initial cash invested.
-2.99%
Cash On Cash
6.07%
Cap Rate
0.94
DSCR
$2,158
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,158 income − $2,325 expenses = $167 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,158
Total Expenses
$2,325
Mortgage P&I
58%
$1,262
Property Taxes
7%
$159
Home Insurance
4%
$84
HOA
4%
$87
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237