Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.01% first-year return on $74,427 initial cash invested.
-5.01%
Cash On Cash
5.65%
Cap Rate
0.86
DSCR
$2,538
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,538 income − $2,849 expenses = $311 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,427
Downpayment
20%
$53,740
Closing costs
1%
$2,687
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,538
Total Expenses
$2,849
Mortgage P&I
58%
$1,474
Property Taxes
17%
$427
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$279