Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.8% first-year return on $74,931 initial cash invested.
-5.8%
Cash On Cash
4.84%
Cap Rate
0.79
DSCR
$1,878
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,878 income − $2,240 expenses = $362 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,931
Downpayment
20%
$54,220
Closing costs
1%
$2,711
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,878
Total Expenses
$2,240
Mortgage P&I
74%
$1,381
Property Taxes
6%
$109
Home Insurance
6%
$112
HOA
0%
$0
Property Management
12%
$225
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$207