Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.4% first-year return on $70,689 initial cash invested.
-4.4%
Cash On Cash
5.95%
Cap Rate
0.89
DSCR
$2,547
Rent
-$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,547 income − $2,806 expenses = $259 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,689
Downpayment
20%
$50,180
Closing costs
1%
$2,509
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,547
Total Expenses
$2,806
Mortgage P&I
55%
$1,402
Property Taxes
9%
$228
Home Insurance
4%
$91
HOA
9%
$219
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280