Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.38% first-year return on $69,534 initial cash invested.
-3.38%
Cash On Cash
6.08%
Cap Rate
0.92
DSCR
$2,091
Rent
-$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,091 income − $2,287 expenses = $196 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,534
Downpayment
20%
$49,080
Closing costs
1%
$2,454
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,091
Total Expenses
$2,287
Mortgage P&I
65%
$1,356
Property Taxes
6%
$131
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230