Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.76% first-year return on $72,705 initial cash invested.
-0.76%
Cash On Cash
6.61%
Cap Rate
1.04
DSCR
$2,396
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,396 income − $2,442 expenses = $46 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,705
Downpayment
20%
$52,100
Closing costs
1%
$2,605
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,396
Total Expenses
$2,442
Mortgage P&I
58%
$1,385
Property Taxes
6%
$148
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264