Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.88% first-year return on $68,379 initial cash invested.
-2.88%
Cash On Cash
6.14%
Cap Rate
0.94
DSCR
$2,286
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,286 income − $2,450 expenses = $164 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
$2,286
Total Expenses
$2,450
Mortgage P&I
57%
$1,301
Property Taxes
13%
$289
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$69
Maintenance
4%
$91
Other
11%
$251