Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.27% first-year return on $70,983 initial cash invested.
-6.27%
Cash On Cash
5.14%
Cap Rate
0.79
DSCR
$1,968
Rent
-$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,968 income − $2,339 expenses = $371 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,983
Downpayment
20%
$50,460
Closing costs
1%
$2,523
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,968
Total Expenses
$2,339
Mortgage P&I
70%
$1,373
Property Taxes
11%
$219
Home Insurance
4%
$78
HOA
0%
$0
Property Management
12%
$236
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$216