Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.36% first-year return on $71,004 initial cash invested.
-5.36%
Cash On Cash
5.32%
Cap Rate
0.82
DSCR
$1,842
Rent
-$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,842 income − $2,159 expenses = $317 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,004
Downpayment
20%
$50,480
Closing costs
1%
$2,524
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,842
Total Expenses
$2,159
Mortgage P&I
74%
$1,362
Property Taxes
4%
$79
Home Insurance
5%
$91
HOA
0%
$0
Property Management
12%
$221
CapEx
4%
$74
Vacancy
3%
$55
Maintenance
4%
$74
Other
11%
$203