Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.26% first-year return on $68,379 initial cash invested.
-2.26%
Cash On Cash
6.3%
Cap Rate
0.98
DSCR
$2,440
Rent
-$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,440 income − $2,569 expenses = $129 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,440
Total Expenses
$2,569
Mortgage P&I
53%
$1,291
Property Taxes
15%
$364
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268