Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.39% first-year return on $70,206 initial cash invested.
-2.39%
Cash On Cash
6.1%
Cap Rate
0.96
DSCR
$2,340
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,206
Downpayment
20%
$49,720
Closing costs
1%
$2,486
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,340
Total Expenses
$2,480
Mortgage P&I
56%
$1,310
Property Taxes
12%
$286
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257