Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.02% first-year return on $68,925 initial cash invested.
-2.02%
Cash On Cash
6.74%
Cap Rate
1
DSCR
$2,962
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,962 income − $3,078 expenses = $116 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,925
Downpayment
20%
$48,500
Closing costs
1%
$2,425
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,962
Total Expenses
$3,078
Mortgage P&I
46%
$1,361
Property Taxes
10%
$298
Home Insurance
3%
$88
HOA
11%
$325
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326