Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.46% first-year return on $68,400 initial cash invested.
-0.46%
Cash On Cash
7.07%
Cap Rate
1.06
DSCR
$2,601
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,601 income − $2,627 expenses = $26 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,601
Total Expenses
$2,627
Mortgage P&I
51%
$1,336
Property Taxes
12%
$323
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286