Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.23% first-year return on $71,046 initial cash invested.
-2.23%
Cash On Cash
5.97%
Cap Rate
0.96
DSCR
$2,158
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,158 income − $2,290 expenses = $132 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,046
Downpayment
20%
$50,520
Closing costs
1%
$2,526
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,158
Total Expenses
$2,290
Mortgage P&I
60%
$1,302
Property Taxes
8%
$164
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237