Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.39% first-year return on $69,933 initial cash invested.
-0.39%
Cash On Cash
6.64%
Cap Rate
1.06
DSCR
$2,450
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,450 income − $2,473 expenses = $23 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,933
Downpayment
20%
$49,460
Closing costs
1%
$2,473
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,450
Total Expenses
$2,473
Mortgage P&I
53%
$1,294
Property Taxes
10%
$254
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270