Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.85% first-year return on $72,432 initial cash invested.
-5.85%
Cash On Cash
4.68%
Cap Rate
0.78
DSCR
$1,761
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,432
Downpayment
20%
$51,840
Closing costs
1%
$2,592
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,761
Total Expenses
$2,114
Mortgage P&I
73%
$1,293
Property Taxes
4%
$74
Home Insurance
8%
$149
HOA
0%
$0
Property Management
12%
$211
CapEx
4%
$70
Vacancy
3%
$53
Maintenance
4%
$70
Other
11%
$194