Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.29% first-year return on $71,319 initial cash invested.
-0.29%
Cash On Cash
7.02%
Cap Rate
1.06
DSCR
$2,540
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,540 income − $2,557 expenses = $17 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,319
Downpayment
20%
$50,780
Closing costs
1%
$2,539
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,540
Total Expenses
$2,557
Mortgage P&I
55%
$1,400
Property Taxes
8%
$203
Home Insurance
4%
$90
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$279