Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.49% first-year return on $69,849 initial cash invested.
-7.49%
Cash On Cash
4.25%
Cap Rate
0.7
DSCR
$1,580
Rent
-$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,849
Downpayment
20%
$49,380
Closing costs
1%
$2,469
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,580
Total Expenses
$2,016
Mortgage P&I
79%
$1,248
Property Taxes
9%
$143
Home Insurance
6%
$88
HOA
0%
$0
Property Management
12%
$190
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$174