Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.41% first-year return on $70,647 initial cash invested.
-0.41%
Cash On Cash
6.21%
Cap Rate
1.05
DSCR
$2,240
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,647
Downpayment
20%
$50,140
Closing costs
1%
$2,507
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,240
Total Expenses
$2,264
Mortgage P&I
55%
$1,231
Property Taxes
8%
$180
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$246