Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.73% first-year return on $70,479 initial cash invested.
-4.73%
Cash On Cash
5.6%
Cap Rate
0.85
DSCR
$1,810
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,810 income − $2,088 expenses = $278 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,810
Total Expenses
$2,088
Mortgage P&I
76%
$1,372
Property Taxes
1%
$14
Home Insurance
5%
$88
HOA
0%
$0
Property Management
12%
$217
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$199