Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.77% first-year return on $72,243 initial cash invested.
-2.77%
Cash On Cash
5.5%
Cap Rate
0.95
DSCR
$2,631
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,243
Downpayment
20%
$51,660
Closing costs
1%
$2,583
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,631
Total Expenses
$2,798
Mortgage P&I
47%
$1,245
Property Taxes
22%
$566
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289