Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.17% first-year return on $71,109 initial cash invested.
-12.17%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$1,206
Rent
-$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,206 income − $1,927 expenses = $721 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,109
Downpayment
20%
$50,580
Closing costs
1%
$2,529
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,206
Total Expenses
$1,927
Mortgage P&I
106%
$1,282
Property Taxes
11%
$130
Home Insurance
9%
$105
HOA
0%
$0
Property Management
12%
$145
CapEx
4%
$48
Vacancy
3%
$36
Maintenance
4%
$48
Other
11%
$133