Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.74% first-year return on $70,101 initial cash invested.
-0.74%
Cash On Cash
6.96%
Cap Rate
1.04
DSCR
$2,372
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,372 income − $2,415 expenses = $43 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,101
Downpayment
20%
$49,620
Closing costs
1%
$2,481
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,372
Total Expenses
$2,415
Mortgage P&I
58%
$1,387
Property Taxes
5%
$127
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261