Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.09% first-year return on $70,374 initial cash invested.
-1.09%
Cash On Cash
6.33%
Cap Rate
1.02
DSCR
$2,290
Rent
-$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $2,354 expenses = $64 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,374
Downpayment
20%
$49,880
Closing costs
1%
$2,494
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,290
Total Expenses
$2,354
Mortgage P&I
56%
$1,288
Property Taxes
9%
$197
Home Insurance
4%
$89
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252