Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.96% first-year return on $70,080 initial cash invested.
-3.96%
Cash On Cash
5.97%
Cap Rate
0.89
DSCR
$2,066
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,066 income − $2,297 expenses = $231 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,080
Downpayment
20%
$49,600
Closing costs
1%
$2,480
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,066
Total Expenses
$2,297
Mortgage P&I
67%
$1,382
Property Taxes
6%
$124
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$227