Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.66% first-year return on $69,303 initial cash invested.
-0.66%
Cash On Cash
6.64%
Cap Rate
1.04
DSCR
$2,270
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,270 income − $2,308 expenses = $38 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,303
Downpayment
20%
$48,860
Closing costs
1%
$2,443
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,270
Total Expenses
$2,308
Mortgage P&I
57%
$1,299
Property Taxes
7%
$149
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250