Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.42% first-year return on $71,067 initial cash invested.
-1.42%
Cash On Cash
6.06%
Cap Rate
1
DSCR
$2,064
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,064 income − $2,148 expenses = $84 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,067
Downpayment
20%
$50,540
Closing costs
1%
$2,527
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,064
Total Expenses
$2,148
Mortgage P&I
62%
$1,278
Property Taxes
4%
$74
Home Insurance
5%
$93
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$227