Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.54% first-year return on $69,450 initial cash invested.
-3.54%
Cash On Cash
5.89%
Cap Rate
0.9
DSCR
$1,890
Rent
-$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,890 income − $2,095 expenses = $205 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,890
Total Expenses
$2,095
Mortgage P&I
70%
$1,332
Property Taxes
2%
$33
Home Insurance
5%
$86
HOA
0%
$0
Property Management
12%
$227
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$208