Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.47% first-year return on $70,395 initial cash invested.
-11.47%
Cash On Cash
3.55%
Cap Rate
0.54
DSCR
$1,246
Rent
-$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,246 income − $1,919 expenses = $673 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,395
Downpayment
20%
$49,900
Closing costs
1%
$2,495
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,246
Total Expenses
$1,919
Mortgage P&I
109%
$1,362
Property Taxes
4%
$46
Home Insurance
7%
$87
HOA
0%
$0
Property Management
12%
$150
CapEx
4%
$50
Vacancy
3%
$37
Maintenance
4%
$50
Other
11%
$137