Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.94% first-year return on $69,240 initial cash invested.
-1.94%
Cash On Cash
6.31%
Cap Rate
0.98
DSCR
$2,211
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,211 income − $2,323 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,240
Downpayment
20%
$48,800
Closing costs
1%
$2,440
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,211
Total Expenses
$2,323
Mortgage P&I
59%
$1,307
Property Taxes
8%
$178
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243