Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.5% first-year return on $73,692 initial cash invested.
-6.5%
Cash On Cash
4.71%
Cap Rate
0.76
DSCR
$1,932
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,932 income − $2,331 expenses = $399 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,692
Downpayment
20%
$53,040
Closing costs
1%
$2,652
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,932
Total Expenses
$2,331
Mortgage P&I
71%
$1,363
Property Taxes
9%
$174
Home Insurance
5%
$94
HOA
2%
$43
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$213