Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.24% first-year return on $70,353 initial cash invested.
-0.24%
Cash On Cash
6.7%
Cap Rate
1.07
DSCR
$2,548
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,548 income − $2,562 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,353
Downpayment
20%
$49,860
Closing costs
1%
$2,493
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,548
Total Expenses
$2,562
Mortgage P&I
51%
$1,303
Property Taxes
12%
$302
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280