Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.39% first-year return on $74,028 initial cash invested.
-6.39%
Cash On Cash
5.21%
Cap Rate
0.79
DSCR
$2,121
Rent
-$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,121 income − $2,515 expenses = $394 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,028
Downpayment
20%
$53,360
Closing costs
1%
$2,668
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,121
Total Expenses
$2,515
Mortgage P&I
69%
$1,467
Property Taxes
11%
$233
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$233