Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.95% first-year return on $69,744 initial cash invested.
-0.95%
Cash On Cash
6.62%
Cap Rate
1.02
DSCR
$2,168
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,168 income − $2,223 expenses = $55 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,744
Downpayment
20%
$49,280
Closing costs
1%
$2,464
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,168
Total Expenses
$2,223
Mortgage P&I
61%
$1,328
Property Taxes
3%
$70
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238