Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.15% first-year return on $71,088 initial cash invested.
-4.15%
Cash On Cash
5.39%
Cap Rate
0.88
DSCR
$2,298
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,298 income − $2,544 expenses = $246 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,088
Downpayment
20%
$50,560
Closing costs
1%
$2,528
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,298
Total Expenses
$2,544
Mortgage P&I
56%
$1,290
Property Taxes
16%
$379
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253