Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.99% first-year return on $71,487 initial cash invested.
-5.99%
Cash On Cash
5.06%
Cap Rate
0.79
DSCR
$1,940
Rent
-$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,940 income − $2,297 expenses = $357 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,487
Downpayment
20%
$50,940
Closing costs
1%
$2,547
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,940
Total Expenses
$2,297
Mortgage P&I
70%
$1,353
Property Taxes
9%
$182
Home Insurance
5%
$102
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$213