Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.83% first-year return on $68,799 initial cash invested.
-4.83%
Cash On Cash
5.54%
Cap Rate
0.85
DSCR
$1,833
Rent
-$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,833 income − $2,110 expenses = $277 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,799
Downpayment
20%
$48,380
Closing costs
1%
$2,419
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,833
Total Expenses
$2,110
Mortgage P&I
72%
$1,320
Property Taxes
4%
$80
Home Insurance
5%
$87
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$202