Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.47% first-year return on $69,450 initial cash invested.
-1.47%
Cash On Cash
6.54%
Cap Rate
1.01
DSCR
$2,352
Rent
-$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,352 income − $2,437 expenses = $85 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
$2,352
Total Expenses
$2,437
Mortgage P&I
56%
$1,327
Property Taxes
10%
$224
Home Insurance
4%
$86
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259