Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.82% first-year return on $75,372 initial cash invested.
-2.82%
Cash On Cash
6.39%
Cap Rate
0.96
DSCR
$3,021
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $3,198 expenses = $177 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,372
Downpayment
20%
$54,640
Closing costs
1%
$2,732
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,021
Total Expenses
$3,198
Mortgage P&I
50%
$1,511
Property Taxes
17%
$514
Home Insurance
3%
$96
HOA
2%
$49
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332