Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.63% first-year return on $70,983 initial cash invested.
-4.63%
Cash On Cash
5.23%
Cap Rate
0.86
DSCR
$2,534
Rent
-$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,534 income − $2,808 expenses = $274 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,983
Downpayment
20%
$50,460
Closing costs
1%
$2,523
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,534
Total Expenses
$2,808
Mortgage P&I
50%
$1,273
Property Taxes
20%
$513
Home Insurance
6%
$161
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279