Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.12% first-year return on $75,141 initial cash invested.
-4.12%
Cash On Cash
5.53%
Cap Rate
0.89
DSCR
$2,402
Rent
-$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $2,660 expenses = $258 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,141
Downpayment
20%
$54,420
Closing costs
1%
$2,721
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,402
Total Expenses
$2,660
Mortgage P&I
59%
$1,416
Property Taxes
14%
$330
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264