Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.82% first-year return on $74,805 initial cash invested.
-2.82%
Cash On Cash
5.74%
Cap Rate
0.93
DSCR
$2,134
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,134 income − $2,310 expenses = $176 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,805
Downpayment
20%
$54,100
Closing costs
1%
$2,705
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,134
Total Expenses
$2,310
Mortgage P&I
65%
$1,385
Property Taxes
5%
$102
Home Insurance
5%
$98
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235