Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.38% first-year return on $70,941 initial cash invested.
-3.38%
Cash On Cash
5.73%
Cap Rate
0.92
DSCR
$2,247
Rent
-$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,247 income − $2,447 expenses = $200 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,941
Downpayment
20%
$50,420
Closing costs
1%
$2,521
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,247
Total Expenses
$2,447
Mortgage P&I
58%
$1,313
Property Taxes
12%
$279
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247