Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.11% first-year return on $68,379 initial cash invested.
-11.11%
Cash On Cash
3.92%
Cap Rate
0.58
DSCR
$1,516
Rent
-$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,516 income − $2,149 expenses = $633 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,516
Total Expenses
$2,149
Mortgage P&I
89%
$1,355
Property Taxes
13%
$194
Home Insurance
6%
$84
HOA
0%
$0
Property Management
12%
$182
CapEx
4%
$61
Vacancy
3%
$45
Maintenance
4%
$61
Other
11%
$167