Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.22% first-year return on $69,450 initial cash invested.
-0.22%
Cash On Cash
6.75%
Cap Rate
1.08
DSCR
$2,769
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,769 income − $2,782 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,769
Total Expenses
$2,782
Mortgage P&I
46%
$1,281
Property Taxes
17%
$473
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305