Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.15% first-year return on $70,290 initial cash invested.
-2.15%
Cash On Cash
5.97%
Cap Rate
0.97
DSCR
$2,122
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,122 income − $2,248 expenses = $126 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,122
Total Expenses
$2,248
Mortgage P&I
60%
$1,279
Property Taxes
8%
$160
Home Insurance
4%
$87
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$233