Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.83% first-year return on $69,324 initial cash invested.
-5.83%
Cash On Cash
5.32%
Cap Rate
0.8
DSCR
$1,784
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,784 income − $2,121 expenses = $337 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,324
Downpayment
20%
$48,880
Closing costs
1%
$2,444
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,784
Total Expenses
$2,121
Mortgage P&I
76%
$1,350
Property Taxes
4%
$77
Home Insurance
5%
$88
HOA
0%
$0
Property Management
12%
$214
CapEx
4%
$71
Vacancy
3%
$54
Maintenance
4%
$71
Other
11%
$196