Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.18% first-year return on $74,679 initial cash invested.
-3.18%
Cash On Cash
5.52%
Cap Rate
0.92
DSCR
$2,292
Rent
-$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,292 income − $2,490 expenses = $198 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,292
Total Expenses
$2,490
Mortgage P&I
59%
$1,347
Property Taxes
12%
$269
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252