Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.01% first-year return on $71,046 initial cash invested.
-1.01%
Cash On Cash
6.29%
Cap Rate
1.03
DSCR
$2,562
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,562 income − $2,622 expenses = $60 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,046
Downpayment
20%
$50,520
Closing costs
1%
$2,526
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,562
Total Expenses
$2,622
Mortgage P&I
50%
$1,283
Property Taxes
15%
$382
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$282