Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.05% first-year return on $75,498 initial cash invested.
-1.05%
Cash On Cash
6.6%
Cap Rate
1.03
DSCR
$2,668
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,668 income − $2,734 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,498
Downpayment
20%
$54,760
Closing costs
1%
$2,738
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,668
Total Expenses
$2,734
Mortgage P&I
55%
$1,464
Property Taxes
10%
$260
Home Insurance
4%
$103
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293