Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.8% first-year return on $70,500 initial cash invested.
-0.8%
Cash On Cash
6.52%
Cap Rate
1.03
DSCR
$2,278
Rent
-$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,278
Total Expenses
$2,325
Mortgage P&I
58%
$1,315
Property Taxes
7%
$148
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$251