Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.04% first-year return on $68,190 initial cash invested.
-6.04%
Cash On Cash
5.15%
Cap Rate
0.82
DSCR
$2,913
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,913 income − $3,256 expenses = $343 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,913
Total Expenses
$3,256
Mortgage P&I
43%
$1,252
Property Taxes
27%
$799
Home Insurance
7%
$214
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$320