Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.28% first-year return on $69,156 initial cash invested.
-3.28%
Cash On Cash
5.5%
Cap Rate
0.91
DSCR
$1,866
Rent
-$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,156
Downpayment
20%
$48,720
Closing costs
1%
$2,436
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,866
Total Expenses
$2,055
Mortgage P&I
66%
$1,231
Property Taxes
5%
$102
Home Insurance
5%
$87
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$205