Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.04% first-year return on $73,461 initial cash invested.
-3.04%
Cash On Cash
6.3%
Cap Rate
0.95
DSCR
$2,686
Rent
-$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,686 income − $2,872 expenses = $186 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,461
Downpayment
20%
$52,820
Closing costs
1%
$2,641
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,686
Total Expenses
$2,872
Mortgage P&I
55%
$1,465
Property Taxes
15%
$401
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295