Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.12% first-year return on $70,899 initial cash invested.
-1.12%
Cash On Cash
6.69%
Cap Rate
1.02
DSCR
$2,390
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,390 income − $2,456 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,899
Downpayment
20%
$50,380
Closing costs
1%
$2,519
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,390
Total Expenses
$2,456
Mortgage P&I
58%
$1,375
Property Taxes
8%
$185
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263