Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.07% first-year return on $67,035 initial cash invested.
-1.07%
Cash On Cash
6.32%
Cap Rate
1.02
DSCR
$1,980
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,980 income − $2,040 expenses = $60 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,035
Downpayment
20%
$46,700
Closing costs
1%
$2,335
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,980
Total Expenses
$2,040
Mortgage P&I
61%
$1,211
Property Taxes
3%
$51
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$218