Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.92% first-year return on $63,450 initial cash invested.
-6.92%
Cash On Cash
5.17%
Cap Rate
0.79
DSCR
$2,055
Rent
-$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,055 income − $2,421 expenses = $366 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$2,055
Total Expenses
$2,421
Mortgage P&I
65%
$1,339
Property Taxes
14%
$297
Home Insurance
4%
$86
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226
Projection Charts
Investment Value YoY