Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.65% first-year return on $72,600 initial cash invested.
-1.65%
Cash On Cash
6.42%
Cap Rate
1
DSCR
$2,427
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,427 income − $2,527 expenses = $100 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,427
Total Expenses
$2,527
Mortgage P&I
57%
$1,393
Property Taxes
9%
$230
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267