Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.51% first-year return on $71,235 initial cash invested.
-5.51%
Cash On Cash
5.05%
Cap Rate
0.81
DSCR
$2,028
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,028 income − $2,355 expenses = $327 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,235
Downpayment
20%
$50,700
Closing costs
1%
$2,535
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,028
Total Expenses
$2,355
Mortgage P&I
65%
$1,312
Property Taxes
13%
$263
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223