Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.18% first-year return on $71,277 initial cash invested.
-14.18%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$1,272
Rent
-$842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,272 income − $2,114 expenses = $842 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,277
Downpayment
20%
$50,740
Closing costs
1%
$2,537
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,272
Total Expenses
$2,114
Mortgage P&I
100%
$1,266
Property Taxes
26%
$326
Home Insurance
7%
$89
HOA
0%
$0
Property Management
12%
$153
CapEx
4%
$51
Vacancy
3%
$38
Maintenance
4%
$51
Other
11%
$140