Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.66% first-year return on $69,513 initial cash invested.
-2.66%
Cash On Cash
5.84%
Cap Rate
0.96
DSCR
$2,748
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $2,902 expenses = $154 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,513
Downpayment
20%
$49,060
Closing costs
1%
$2,453
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,748
Total Expenses
$2,902
Mortgage P&I
45%
$1,238
Property Taxes
23%
$641
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302