Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.24% first-year return on $70,668 initial cash invested.
-2.24%
Cash On Cash
6.17%
Cap Rate
0.99
DSCR
$2,834
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,834 income − $2,966 expenses = $132 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,668
Downpayment
20%
$50,160
Closing costs
1%
$2,508
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,834
Total Expenses
$2,966
Mortgage P&I
46%
$1,309
Property Taxes
20%
$554
Home Insurance
3%
$89
HOA
2%
$51
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312