Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.6% first-year return on $68,190 initial cash invested.
-5.6%
Cash On Cash
5.68%
Cap Rate
0.85
DSCR
$2,781
Rent
-$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,781 income − $3,099 expenses = $318 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,781
Total Expenses
$3,099
Mortgage P&I
48%
$1,338
Property Taxes
24%
$669
Home Insurance
3%
$84
HOA
2%
$63
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306