Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.27% first-year return on $70,500 initial cash invested.
-12.27%
Cash On Cash
3.37%
Cap Rate
0.51
DSCR
$1,376
Rent
-$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,376 income − $2,097 expenses = $721 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,376
Total Expenses
$2,097
Mortgage P&I
99%
$1,368
Property Taxes
13%
$174
Home Insurance
6%
$88
HOA
0%
$0
Property Management
12%
$165
CapEx
4%
$55
Vacancy
3%
$41
Maintenance
4%
$55
Other
11%
$151