Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.81% first-year return on $68,211 initial cash invested.
-5.81%
Cash On Cash
5.36%
Cap Rate
0.81
DSCR
$1,929
Rent
-$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,929 income − $2,259 expenses = $330 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,211
Downpayment
20%
$47,820
Closing costs
1%
$2,391
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,929
Total Expenses
$2,259
Mortgage P&I
68%
$1,321
Property Taxes
10%
$199
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$231
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212