Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.26% first-year return on $70,500 initial cash invested.
-16.26%
Cash On Cash
2.03%
Cap Rate
0.32
DSCR
$1,524
Rent
-$955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,524 income − $2,479 expenses = $955 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,524
Total Expenses
$2,479
Mortgage P&I
86%
$1,317
Property Taxes
36%
$555
Home Insurance
6%
$88
HOA
0%
$0
Property Management
12%
$183
CapEx
4%
$61
Vacancy
3%
$46
Maintenance
4%
$61
Other
11%
$168