Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.17% first-year return on $69,681 initial cash invested.
-0.17%
Cash On Cash
7.09%
Cap Rate
1.06
DSCR
$2,296
Rent
-$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,296 income − $2,306 expenses = $10 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,681
Downpayment
20%
$49,220
Closing costs
1%
$2,461
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,296
Total Expenses
$2,306
Mortgage P&I
60%
$1,373
Property Taxes
3%
$63
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253