Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.26% first-year return on $70,206 initial cash invested.
-1.26%
Cash On Cash
6.54%
Cap Rate
1.02
DSCR
$2,457
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,457 income − $2,531 expenses = $74 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,206
Downpayment
20%
$49,720
Closing costs
1%
$2,486
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,457
Total Expenses
$2,531
Mortgage P&I
54%
$1,330
Property Taxes
11%
$278
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270