Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.37% first-year return on $68,967 initial cash invested.
-2.37%
Cash On Cash
6.4%
Cap Rate
0.97
DSCR
$2,421
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,421 income − $2,557 expenses = $136 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,967
Downpayment
20%
$48,540
Closing costs
1%
$2,427
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,421
Total Expenses
$2,557
Mortgage P&I
55%
$1,334
Property Taxes
14%
$334
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266