Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.35% first-year return on $74,490 initial cash invested.
-1.35%
Cash On Cash
6.07%
Cap Rate
1.01
DSCR
$2,421
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,421 income − $2,505 expenses = $84 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,421
Total Expenses
$2,505
Mortgage P&I
56%
$1,348
Property Taxes
10%
$239
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266