Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.16% first-year return on $69,009 initial cash invested.
-5.16%
Cash On Cash
5.49%
Cap Rate
0.84
DSCR
$2,330
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,330 income − $2,627 expenses = $297 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,009
Downpayment
20%
$48,580
Closing costs
1%
$2,429
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,330
Total Expenses
$2,627
Mortgage P&I
56%
$1,316
Property Taxes
19%
$433
Home Insurance
4%
$86
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256