Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.35% first-year return on $68,232 initial cash invested.
-0.35%
Cash On Cash
6.06%
Cap Rate
1.05
DSCR
$1,953
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,232
Downpayment
20%
$47,840
Closing costs
1%
$2,392
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,953
Total Expenses
$1,973
Mortgage P&I
59%
$1,150
Property Taxes
3%
$65
Home Insurance
5%
$94
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215