Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.22% first-year return on $68,736 initial cash invested.
-9.22%
Cash On Cash
3.79%
Cap Rate
0.62
DSCR
$1,316
Rent
-$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,316 income − $1,844 expenses = $528 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,736
Downpayment
20%
$48,320
Closing costs
1%
$2,416
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,316
Total Expenses
$1,844
Mortgage P&I
94%
$1,238
Property Taxes
5%
$67
Home Insurance
7%
$91
HOA
0%
$0
Property Management
12%
$158
CapEx
4%
$53
Vacancy
3%
$39
Maintenance
4%
$53
Other
11%
$145