Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.21% first-year return on $70,269 initial cash invested.
-1.21%
Cash On Cash
6.43%
Cap Rate
1.03
DSCR
$2,794
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,794 income − $2,865 expenses = $71 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,269
Downpayment
20%
$49,780
Closing costs
1%
$2,489
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,794
Total Expenses
$2,865
Mortgage P&I
46%
$1,293
Property Taxes
16%
$460
Home Insurance
3%
$87
HOA
3%
$75
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307