Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.96% first-year return on $71,193 initial cash invested.
-0.96%
Cash On Cash
6.53%
Cap Rate
1.03
DSCR
$2,440
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,440 income − $2,497 expenses = $57 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,193
Downpayment
20%
$50,660
Closing costs
1%
$2,533
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,440
Total Expenses
$2,497
Mortgage P&I
55%
$1,337
Property Taxes
10%
$241
Home Insurance
4%
$89
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268