Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.44% first-year return on $70,122 initial cash invested.
-0.44%
Cash On Cash
6.89%
Cap Rate
1.05
DSCR
$2,432
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,432 income − $2,458 expenses = $26 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,122
Downpayment
20%
$49,640
Closing costs
1%
$2,482
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,432
Total Expenses
$2,458
Mortgage P&I
56%
$1,355
Property Taxes
7%
$165
Home Insurance
4%
$88
HOA
1%
$23
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268