Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.22% first-year return on $74,175 initial cash invested.
-8.22%
Cash On Cash
4.17%
Cap Rate
0.68
DSCR
$1,744
Rent
-$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,744 income − $2,252 expenses = $508 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,175
Downpayment
20%
$53,500
Closing costs
1%
$2,675
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,744
Total Expenses
$2,252
Mortgage P&I
78%
$1,368
Property Taxes
11%
$195
Home Insurance
6%
$96
HOA
0%
$0
Property Management
12%
$209
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$192