Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.69% first-year return on $70,500 initial cash invested.
-9.69%
Cash On Cash
3.86%
Cap Rate
0.61
DSCR
$1,284
Rent
-$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,284 income − $1,853 expenses = $569 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,284
Total Expenses
$1,853
Mortgage P&I
103%
$1,322
Property Taxes
1%
$7
Home Insurance
7%
$88
HOA
0%
$0
Property Management
12%
$154
CapEx
4%
$51
Vacancy
3%
$39
Maintenance
4%
$51
Other
11%
$141