Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.33% first-year return on $74,259 initial cash invested.
-1.33%
Cash On Cash
6.01%
Cap Rate
1
DSCR
$2,145
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,145 income − $2,227 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,259
Downpayment
20%
$53,580
Closing costs
1%
$2,679
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,145
Total Expenses
$2,227
Mortgage P&I
62%
$1,337
Property Taxes
3%
$67
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236