Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.33% first-year return on $68,379 initial cash invested.
-0.33%
Cash On Cash
6.91%
Cap Rate
1.06
DSCR
$2,469
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,469 income − $2,488 expenses = $19 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,469
Total Expenses
$2,488
Mortgage P&I
53%
$1,301
Property Taxes
11%
$263
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272