Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.85% first-year return on $69,072 initial cash invested.
-0.85%
Cash On Cash
6.69%
Cap Rate
1.03
DSCR
$2,246
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,246 income − $2,295 expenses = $49 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,072
Downpayment
20%
$48,640
Closing costs
1%
$2,432
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,246
Total Expenses
$2,295
Mortgage P&I
59%
$1,314
Property Taxes
6%
$129
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247