Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.21% first-year return on $68,379 initial cash invested.
-3.21%
Cash On Cash
5.79%
Cap Rate
0.92
DSCR
$2,038
Rent
-$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,038
Total Expenses
$2,221
Mortgage P&I
62%
$1,259
Property Taxes
9%
$184
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$224