Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.3% first-year return on $71,172 initial cash invested.
-0.3%
Cash On Cash
6.44%
Cap Rate
1.07
DSCR
$2,568
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,172
Downpayment
20%
$50,640
Closing costs
1%
$2,532
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,568
Total Expenses
$2,586
Mortgage P&I
50%
$1,274
Property Taxes
13%
$343
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282