Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14% first-year return on $69,492 initial cash invested.
-14%
Cash On Cash
2.44%
Cap Rate
0.4
DSCR
$1,340
Rent
-$811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,340 income − $2,151 expenses = $811 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,492
Downpayment
20%
$49,040
Closing costs
1%
$2,452
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,340
Total Expenses
$2,151
Mortgage P&I
94%
$1,256
Property Taxes
26%
$346
Home Insurance
7%
$93
HOA
0%
$0
Property Management
12%
$161
CapEx
4%
$54
Vacancy
3%
$40
Maintenance
4%
$54
Other
11%
$147