Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.64% first-year return on $75,435 initial cash invested.
-1.64%
Cash On Cash
5.89%
Cap Rate
0.99
DSCR
$2,235
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,235 income − $2,338 expenses = $103 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,435
Downpayment
20%
$54,700
Closing costs
1%
$2,735
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,235
Total Expenses
$2,338
Mortgage P&I
61%
$1,357
Property Taxes
6%
$124
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246