Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.14% first-year return on $75,351 initial cash invested.
-0.14%
Cash On Cash
7.13%
Cap Rate
1.06
DSCR
$2,601
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,601 income − $2,610 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,351
Downpayment
20%
$54,620
Closing costs
1%
$2,731
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,601
Total Expenses
$2,610
Mortgage P&I
59%
$1,528
Property Taxes
4%
$100
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286