Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.97% first-year return on $72,264 initial cash invested.
-2.97%
Cash On Cash
5.64%
Cap Rate
0.93
DSCR
$2,334
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,334 income − $2,513 expenses = $179 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,264
Downpayment
20%
$51,680
Closing costs
1%
$2,584
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,334
Total Expenses
$2,513
Mortgage P&I
56%
$1,300
Property Taxes
14%
$331
Home Insurance
4%
$89
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257