Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.03% first-year return on $73,377 initial cash invested.
-2.03%
Cash On Cash
5.9%
Cap Rate
0.98
DSCR
$2,292
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,292 income − $2,416 expenses = $124 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,377
Downpayment
20%
$52,740
Closing costs
1%
$2,637
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,292
Total Expenses
$2,416
Mortgage P&I
58%
$1,328
Property Taxes
9%
$214
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252