Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.46% first-year return on $69,849 initial cash invested.
-0.46%
Cash On Cash
7.18%
Cap Rate
1.05
DSCR
$2,564
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,564 income − $2,591 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,849
Downpayment
20%
$49,380
Closing costs
1%
$2,469
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,564
Total Expenses
$2,591
Mortgage P&I
55%
$1,401
Property Taxes
9%
$230
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282