Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.56% first-year return on $71,214 initial cash invested.
-8.56%
Cash On Cash
4.59%
Cap Rate
0.69
DSCR
$1,740
Rent
-$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,740 income − $2,248 expenses = $508 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,214
Downpayment
20%
$50,680
Closing costs
1%
$2,534
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,740
Total Expenses
$2,248
Mortgage P&I
81%
$1,407
Property Taxes
9%
$156
Home Insurance
5%
$93
HOA
0%
$0
Property Management
12%
$209
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$191