Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.23% first-year return on $70,290 initial cash invested.
-6.23%
Cash On Cash
4.77%
Cap Rate
0.77
DSCR
$1,856
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,856
Total Expenses
$2,221
Mortgage P&I
69%
$1,281
Property Taxes
12%
$222
Home Insurance
5%
$87
HOA
0%
$0
Property Management
12%
$223
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204