Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.73% first-year return on $68,190 initial cash invested.
-8.73%
Cash On Cash
4.33%
Cap Rate
0.67
DSCR
$1,902
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,902 income − $2,398 expenses = $496 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,902
Total Expenses
$2,398
Mortgage P&I
67%
$1,282
Property Taxes
20%
$386
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209