Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.08% first-year return on $70,962 initial cash invested.
-3.08%
Cash On Cash
5.77%
Cap Rate
0.92
DSCR
$2,044
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,044 income − $2,226 expenses = $182 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,962
Downpayment
20%
$50,440
Closing costs
1%
$2,522
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,044
Total Expenses
$2,226
Mortgage P&I
64%
$1,313
Property Taxes
5%
$98
Home Insurance
4%
$91
HOA
1%
$29
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225