Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.67% first-year return on $70,962 initial cash invested.
-4.67%
Cash On Cash
5.73%
Cap Rate
0.87
DSCR
$2,350
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,350 income − $2,626 expenses = $276 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,962
Downpayment
20%
$50,440
Closing costs
1%
$2,522
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,350
Total Expenses
$2,626
Mortgage P&I
59%
$1,387
Property Taxes
15%
$352
Home Insurance
4%
$89
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258