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 $70,815 initial cash invested.
-2.66%
Cash On Cash
6.34%
Cap Rate
0.96
DSCR
$2,606
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,606 income − $2,763 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,815
Downpayment
20%
$50,300
Closing costs
1%
$2,515
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,606
Total Expenses
$2,763
Mortgage P&I
53%
$1,382
Property Taxes
16%
$411
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287