Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.02% first-year return on $70,017 initial cash invested.
-0.02%
Cash On Cash
7.2%
Cap Rate
1.07
DSCR
$2,541
Rent
-$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,541 income − $2,542 expenses = $1 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,017
Downpayment
20%
$49,540
Closing costs
1%
$2,477
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,541
Total Expenses
$2,542
Mortgage P&I
55%
$1,386
Property Taxes
8%
$203
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280