Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.72% first-year return on $70,437 initial cash invested.
-0.72%
Cash On Cash
6.74%
Cap Rate
1.04
DSCR
$2,427
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,427 income − $2,469 expenses = $42 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,437
Downpayment
20%
$49,940
Closing costs
1%
$2,497
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,427
Total Expenses
$2,469
Mortgage P&I
56%
$1,348
Property Taxes
8%
$185
Home Insurance
4%
$88
HOA
1%
$23
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267