Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.31% first-year return on $68,778 initial cash invested.
-0.31%
Cash On Cash
6.78%
Cap Rate
1.05
DSCR
$2,182
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,182 income − $2,200 expenses = $18 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,778
Downpayment
20%
$48,360
Closing costs
1%
$2,418
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,182
Total Expenses
$2,200
Mortgage P&I
59%
$1,298
Property Taxes
3%
$73
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240