Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.75% first-year return on $74,490 initial cash invested.
-6.75%
Cash On Cash
4.4%
Cap Rate
0.75
DSCR
$2,204
Rent
-$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,204 income − $2,623 expenses = $419 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,204
Total Expenses
$2,623
Mortgage P&I
60%
$1,318
Property Taxes
12%
$263
Home Insurance
4%
$94
HOA
9%
$200
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242