Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.8% first-year return on $70,689 initial cash invested.
-1.8%
Cash On Cash
6.1%
Cap Rate
0.99
DSCR
$2,288
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,288 income − $2,394 expenses = $106 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,689
Downpayment
20%
$50,180
Closing costs
1%
$2,509
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,288
Total Expenses
$2,394
Mortgage P&I
56%
$1,289
Property Taxes
10%
$233
Home Insurance
4%
$92
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252