Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.93% first-year return on $70,500 initial cash invested.
-7.93%
Cash On Cash
4.64%
Cap Rate
0.71
DSCR
$1,936
Rent
-$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,936 income − $2,402 expenses = $466 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,936
Total Expenses
$2,402
Mortgage P&I
70%
$1,355
Property Taxes
16%
$302
Home Insurance
5%
$88
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$213