Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.55% first-year return on $72,600 initial cash invested.
-2.55%
Cash On Cash
5.78%
Cap Rate
0.95
DSCR
$2,160
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $2,314 expenses = $154 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,160
Total Expenses
$2,314
Mortgage P&I
61%
$1,320
Property Taxes
8%
$167
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$238