Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.33% first-year return on $68,400 initial cash invested.
-13.33%
Cash On Cash
2.86%
Cap Rate
0.45
DSCR
$1,466
Rent
-$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,466 income − $2,226 expenses = $760 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,466
Total Expenses
$2,226
Mortgage P&I
87%
$1,272
Property Taxes
25%
$371
Home Insurance
6%
$84
HOA
0%
$0
Property Management
12%
$176
CapEx
4%
$59
Vacancy
3%
$44
Maintenance
4%
$59
Other
11%
$161