Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.84% first-year return on $74,690 initial cash invested.
-3.84%
Cash On Cash
5.36%
Cap Rate
0.89
DSCR
$2,416
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,416 income − $2,655 expenses = $239 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,690
Downpayment
20%
$53,990
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,416
Total Expenses
$2,655
Mortgage P&I
56%
$1,347
Property Taxes
4%
$86
Home Insurance
4%
$94
HOA
13%
$306
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266