Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.33% first-year return on $72,096 initial cash invested.
-2.33%
Cash On Cash
6.21%
Cap Rate
0.98
DSCR
$2,698
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,698 income − $2,838 expenses = $140 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,698
Total Expenses
$2,838
Mortgage P&I
51%
$1,365
Property Taxes
17%
$459
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297