Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.35% first-year return on $69,366 initial cash invested.
-2.35%
Cash On Cash
6.16%
Cap Rate
0.97
DSCR
$2,458
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,366
Downpayment
20%
$48,920
Closing costs
1%
$2,446
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,458
Total Expenses
$2,594
Mortgage P&I
53%
$1,294
Property Taxes
15%
$379
Home Insurance
4%
$86
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270