Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.94% first-year return on $70,395 initial cash invested.
-3.94%
Cash On Cash
5.41%
Cap Rate
0.88
DSCR
$1,881
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,881 income − $2,112 expenses = $231 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,395
Downpayment
20%
$49,900
Closing costs
1%
$2,495
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,881
Total Expenses
$2,112
Mortgage P&I
68%
$1,281
Property Taxes
6%
$105
Home Insurance
5%
$87
HOA
0%
$0
Property Management
12%
$226
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$207