Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.15% first-year return on $72,096 initial cash invested.
-0.15%
Cash On Cash
6.54%
Cap Rate
1.07
DSCR
$2,535
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,535 income − $2,544 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,096
Downpayment
20%
$51,520
Closing costs
1%
$2,576
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,535
Total Expenses
$2,544
Mortgage P&I
52%
$1,311
Property Taxes
10%
$260
Home Insurance
4%
$91
HOA
1%
$21
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279