Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.95% first-year return on $73,524 initial cash invested.
-3.95%
Cash On Cash
5.74%
Cap Rate
0.9
DSCR
$2,338
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,338 income − $2,580 expenses = $242 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,524
Downpayment
20%
$52,880
Closing costs
1%
$2,644
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,338
Total Expenses
$2,580
Mortgage P&I
60%
$1,413
Property Taxes
4%
$100
Home Insurance
4%
$94
HOA
8%
$177
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257