Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.97% first-year return on $69,912 initial cash invested.
-1.97%
Cash On Cash
6.68%
Cap Rate
0.98
DSCR
$2,336
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,336 income − $2,451 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,912
Downpayment
20%
$49,440
Closing costs
1%
$2,472
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,336
Total Expenses
$2,451
Mortgage P&I
60%
$1,399
Property Taxes
7%
$172
Home Insurance
4%
$87
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257