Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.71% first-year return on $70,899 initial cash invested.
-2.71%
Cash On Cash
6.16%
Cap Rate
0.95
DSCR
$2,176
Rent
-$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,176 income − $2,336 expenses = $160 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,176
Total Expenses
$2,336
Mortgage P&I
63%
$1,366
Property Taxes
7%
$152
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239