Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.26% first-year return on $70,290 initial cash invested.
-12.26%
Cash On Cash
3.18%
Cap Rate
0.5
DSCR
$1,383
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,383 income − $2,101 expenses = $718 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,383
Total Expenses
$2,101
Mortgage P&I
96%
$1,322
Property Taxes
16%
$223
Home Insurance
6%
$87
HOA
0%
$0
Property Management
12%
$166
CapEx
4%
$55
Vacancy
3%
$41
Maintenance
4%
$55
Other
11%
$152