Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.69% first-year return on $72,598 initial cash invested.
-0.69%
Cash On Cash
6.35%
Cap Rate
1.06
DSCR
$2,950
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,950 income − $2,992 expenses = $42 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,598
Downpayment
20%
$51,998
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,950
Total Expenses
$2,992
Mortgage P&I
44%
$1,299
Property Taxes
17%
$512
Home Insurance
3%
$91
HOA
3%
$88
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324