Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.72% first-year return on $69,534 initial cash invested.
-9.72%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$1,674
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,674 income − $2,237 expenses = $563 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,674
Total Expenses
$2,237
Mortgage P&I
73%
$1,221
Property Taxes
21%
$354
Home Insurance
6%
$93
HOA
0%
$0
Property Management
12%
$201
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$184