Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.41% first-year return on $70,500 initial cash invested.
-1.41%
Cash On Cash
6.36%
Cap Rate
1.02
DSCR
$2,594
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,594 income − $2,677 expenses = $83 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,594
Total Expenses
$2,677
Mortgage P&I
50%
$1,305
Property Taxes
16%
$402
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285