Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.29% first-year return on $75,288 initial cash invested.
-0.29%
Cash On Cash
6.82%
Cap Rate
1.07
DSCR
$2,880
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,880 income − $2,898 expenses = $18 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,288
Downpayment
20%
$54,560
Closing costs
1%
$2,728
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,880
Total Expenses
$2,898
Mortgage P&I
50%
$1,453
Property Taxes
13%
$368
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317