Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.61% first-year return on $69,030 initial cash invested.
-0.61%
Cash On Cash
6.93%
Cap Rate
1.06
DSCR
$2,880
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,880 income − $2,915 expenses = $35 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,030
Downpayment
20%
$48,600
Closing costs
1%
$2,430
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,880
Total Expenses
$2,915
Mortgage P&I
46%
$1,323
Property Taxes
21%
$612
Home Insurance
0%
$1
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317