Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.62% first-year return on $71,739 initial cash invested.
-1.62%
Cash On Cash
5.9%
Cap Rate
0.99
DSCR
$2,180
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,180 income − $2,277 expenses = $97 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,739
Downpayment
20%
$51,180
Closing costs
1%
$2,559
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,180
Total Expenses
$2,277
Mortgage P&I
58%
$1,269
Property Taxes
8%
$164
Home Insurance
5%
$103
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240