Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.78% first-year return on $71,193 initial cash invested.
-6.78%
Cash On Cash
4.35%
Cap Rate
0.73
DSCR
$1,784
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,193
Downpayment
20%
$50,660
Closing costs
1%
$2,533
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,784
Total Expenses
$2,186
Mortgage P&I
70%
$1,249
Property Taxes
13%
$228
Home Insurance
6%
$103
HOA
0%
$0
Property Management
12%
$214
CapEx
4%
$71
Vacancy
3%
$54
Maintenance
4%
$71
Other
11%
$196