Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.79% first-year return on $73,944 initial cash invested.
-4.79%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$1,995
Rent
-$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,995 income − $2,290 expenses = $295 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,944
Downpayment
20%
$53,280
Closing costs
1%
$2,664
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,995
Total Expenses
$2,290
Mortgage P&I
67%
$1,328
Property Taxes
9%
$188
Home Insurance
5%
$96
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219