Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.67% first-year return on $68,400 initial cash invested.
-3.67%
Cash On Cash
5.6%
Cap Rate
0.9
DSCR
$2,145
Rent
-$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,145 income − $2,354 expenses = $209 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,145
Total Expenses
$2,354
Mortgage P&I
58%
$1,242
Property Taxes
14%
$299
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236