Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.58% first-year return on $68,400 initial cash invested.
-6.58%
Cash On Cash
4.6%
Cap Rate
0.77
DSCR
$2,542
Rent
-$375
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
6.3%
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
$2,542
Total Expenses
$2,917
Mortgage P&I
47%
$1,192
Property Taxes
16%
$411
Home Insurance
3%
$84
HOA
14%
$365
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280