Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.25% first-year return on $70,458 initial cash invested.
-2.25%
Cash On Cash
5.98%
Cap Rate
0.98
DSCR
$2,530
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,530 income − $2,662 expenses = $132 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,458
Downpayment
20%
$49,960
Closing costs
1%
$2,498
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,530
Total Expenses
$2,662
Mortgage P&I
50%
$1,276
Property Taxes
8%
$201
Home Insurance
3%
$88
HOA
9%
$237
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278