Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.57% first-year return on $70,920 initial cash invested.
-1.57%
Cash On Cash
6.03%
Cap Rate
1
DSCR
$2,272
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $2,365 expenses = $93 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,920
Downpayment
20%
$50,400
Closing costs
1%
$2,520
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,272
Total Expenses
$2,365
Mortgage P&I
56%
$1,268
Property Taxes
10%
$233
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250