Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.35% first-year return on $68,085 initial cash invested.
-0.35%
Cash On Cash
6.72%
Cap Rate
1.06
DSCR
$2,384
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,384 income − $2,404 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,085
Downpayment
20%
$47,700
Closing costs
1%
$2,385
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,384
Total Expenses
$2,404
Mortgage P&I
53%
$1,261
Property Taxes
10%
$229
Home Insurance
4%
$84
HOA
1%
$20
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$72
Maintenance
4%
$95
Other
11%
$262