Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.7% first-year return on $69,954 initial cash invested.
-0.7%
Cash On Cash
6.79%
Cap Rate
1.05
DSCR
$2,682
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $2,723 expenses = $41 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,954
Downpayment
20%
$49,480
Closing costs
1%
$2,474
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,682
Total Expenses
$2,723
Mortgage P&I
50%
$1,333
Property Taxes
15%
$391
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295