Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.64% first-year return on $69,177 initial cash invested.
-0.64%
Cash On Cash
6.8%
Cap Rate
1.05
DSCR
$2,523
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,523 income − $2,560 expenses = $37 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,177
Downpayment
20%
$48,740
Closing costs
1%
$2,437
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,523
Total Expenses
$2,560
Mortgage P&I
52%
$1,317
Property Taxes
12%
$296
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278