Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.25% first-year return on $68,400 initial cash invested.
-2.25%
Cash On Cash
5.84%
Cap Rate
0.98
DSCR
$2,554
Rent
-$128
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,554
Total Expenses
$2,682
Mortgage P&I
47%
$1,194
Property Taxes
20%
$507
Home Insurance
3%
$84
HOA
1%
$29
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281