Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.82% first-year return on $70,143 initial cash invested.
-2.82%
Cash On Cash
5.85%
Cap Rate
0.94
DSCR
$2,130
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,130 income − $2,295 expenses = $165 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,143
Downpayment
20%
$49,660
Closing costs
1%
$2,483
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,130
Total Expenses
$2,295
Mortgage P&I
61%
$1,290
Property Taxes
9%
$192
Home Insurance
4%
$89
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234