Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.16% first-year return on $68,883 initial cash invested.
-0.16%
Cash On Cash
6.97%
Cap Rate
1.08
DSCR
$2,856
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,856 income − $2,865 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,883
Downpayment
20%
$48,460
Closing costs
1%
$2,423
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,856
Total Expenses
$2,865
Mortgage P&I
46%
$1,303
Property Taxes
18%
$503
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314