Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.51% first-year return on $71,130 initial cash invested.
-3.51%
Cash On Cash
5.61%
Cap Rate
0.92
DSCR
$2,744
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $2,952 expenses = $208 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,130
Downpayment
20%
$50,600
Closing costs
1%
$2,530
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,744
Total Expenses
$2,952
Mortgage P&I
47%
$1,281
Property Taxes
22%
$616
Home Insurance
3%
$89
HOA
1%
$33
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302