Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.27% first-year return on $71,550 initial cash invested.
-0.27%
Cash On Cash
6.58%
Cap Rate
1.08
DSCR
$3,006
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,006 income − $3,022 expenses = $16 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,006
Total Expenses
$3,022
Mortgage P&I
43%
$1,294
Property Taxes
19%
$584
Home Insurance
3%
$89
HOA
1%
$33
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331