Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.05% first-year return on $70,479 initial cash invested.
-4.05%
Cash On Cash
5.79%
Cap Rate
0.91
DSCR
$2,848
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $3,086 expenses = $238 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$3,086
Mortgage P&I
47%
$1,330
Property Taxes
21%
$592
Home Insurance
3%
$88
HOA
4%
$108
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313