Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.58% first-year return on $68,085 initial cash invested.
-3.58%
Cash On Cash
5.45%
Cap Rate
0.89
DSCR
$1,786
Rent
-$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,786 income − $1,989 expenses = $203 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,085
Downpayment
20%
$47,700
Closing costs
1%
$2,385
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,786
Total Expenses
$1,989
Mortgage P&I
68%
$1,216
Property Taxes
3%
$60
Home Insurance
6%
$107
HOA
0%
$0
Property Management
12%
$214
CapEx
4%
$71
Vacancy
3%
$54
Maintenance
4%
$71
Other
11%
$196