Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.09% first-year return on $70,500 initial cash invested.
-2.09%
Cash On Cash
6.02%
Cap Rate
0.99
DSCR
$2,718
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,718
Total Expenses
$2,841
Mortgage P&I
47%
$1,268
Property Taxes
19%
$510
Home Insurance
3%
$88
HOA
2%
$50
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299