Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.99% first-year return on $69,450 initial cash invested.
-12.99%
Cash On Cash
3.02%
Cap Rate
0.47
DSCR
$1,264
Rent
-$752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,264 income − $2,016 expenses = $752 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,264
Total Expenses
$2,016
Mortgage P&I
104%
$1,318
Property Taxes
14%
$181
Home Insurance
7%
$86
HOA
0%
$0
Property Management
12%
$152
CapEx
4%
$51
Vacancy
3%
$38
Maintenance
4%
$51
Other
11%
$139