Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.28% first-year return on $68,190 initial cash invested.
-5.28%
Cash On Cash
5.65%
Cap Rate
0.83
DSCR
$1,846
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,846 income − $2,146 expenses = $300 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.6%
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
$1,846
Total Expenses
$2,146
Mortgage P&I
73%
$1,352
Property Taxes
3%
$47
Home Insurance
6%
$119
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$55
Maintenance
4%
$74
Other
11%
$203