Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.24% first-year return on $71,256 initial cash invested.
-5.24%
Cash On Cash
4.96%
Cap Rate
0.83
DSCR
$2,436
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,436 income − $2,747 expenses = $311 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,256
Downpayment
20%
$50,720
Closing costs
1%
$2,536
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,436
Total Expenses
$2,747
Mortgage P&I
52%
$1,262
Property Taxes
23%
$565
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268