Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.6% first-year return on $68,463 initial cash invested.
-1.6%
Cash On Cash
6.14%
Cap Rate
0.99
DSCR
$1,942
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,463
Downpayment
20%
$48,060
Closing costs
1%
$2,403
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,942
Total Expenses
$2,033
Mortgage P&I
64%
$1,242
Property Taxes
2%
$44
Home Insurance
4%
$86
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214