Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.35% first-year return on $70,395 initial cash invested.
-2.35%
Cash On Cash
6.57%
Cap Rate
0.97
DSCR
$2,534
Rent
-$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,534 income − $2,672 expenses = $138 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,395
Downpayment
20%
$49,900
Closing costs
1%
$2,495
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,534
Total Expenses
$2,672
Mortgage P&I
55%
$1,404
Property Taxes
13%
$318
Home Insurance
4%
$89
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279