Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.88% first-year return on $69,849 initial cash invested.
-4.88%
Cash On Cash
5.42%
Cap Rate
0.84
DSCR
$1,986
Rent
-$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $2,270 expenses = $284 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,849
Downpayment
20%
$49,380
Closing costs
1%
$2,469
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,986
Total Expenses
$2,270
Mortgage P&I
67%
$1,321
Property Taxes
9%
$187
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$60
Maintenance
4%
$79
Other
11%
$218