Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.08% first-year return on $69,723 initial cash invested.
-2.08%
Cash On Cash
6.3%
Cap Rate
0.98
DSCR
$2,198
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,198 income − $2,319 expenses = $121 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,723
Downpayment
20%
$49,260
Closing costs
1%
$2,463
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,198
Total Expenses
$2,319
Mortgage P&I
60%
$1,327
Property Taxes
7%
$157
Home Insurance
4%
$87
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242