Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.19% first-year return on $69,702 initial cash invested.
-0.19%
Cash On Cash
7.05%
Cap Rate
1.06
DSCR
$2,331
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $2,342 expenses = $11 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,702
Downpayment
20%
$49,240
Closing costs
1%
$2,462
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,331
Total Expenses
$2,342
Mortgage P&I
59%
$1,364
Property Taxes
4%
$98
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256