Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.73% first-year return on $70,185 initial cash invested.
-7.73%
Cash On Cash
4.95%
Cap Rate
0.73
DSCR
$2,025
Rent
-$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,025 income − $2,477 expenses = $452 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,185
Downpayment
20%
$49,700
Closing costs
1%
$2,485
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,025
Total Expenses
$2,477
Mortgage P&I
69%
$1,396
Property Taxes
15%
$305
Home Insurance
4%
$87
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223