Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.05% first-year return on $75,372 initial cash invested.
-1.05%
Cash On Cash
6.24%
Cap Rate
1.04
DSCR
$2,938
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,938 income − $3,004 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,372
Downpayment
20%
$54,640
Closing costs
1%
$2,732
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,938
Total Expenses
$3,004
Mortgage P&I
47%
$1,369
Property Taxes
18%
$539
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$323