Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.47% first-year return on $68,946 initial cash invested.
-2.47%
Cash On Cash
5.82%
Cap Rate
0.95
DSCR
$2,150
Rent
-$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,150 income − $2,292 expenses = $142 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,946
Downpayment
20%
$48,520
Closing costs
1%
$2,426
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,150
Total Expenses
$2,292
Mortgage P&I
57%
$1,232
Property Taxes
11%
$245
Home Insurance
4%
$85
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236