Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.28% first-year return on $68,715 initial cash invested.
-3.28%
Cash On Cash
5.8%
Cap Rate
0.92
DSCR
$2,139
Rent
-$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,715
Downpayment
20%
$48,300
Closing costs
1%
$2,415
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,139
Total Expenses
$2,327
Mortgage P&I
59%
$1,269
Property Taxes
11%
$242
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$235