Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.09% first-year return on $72,390 initial cash invested.
-20.09%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$1,401
Rent
-$1,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,401 income − $2,613 expenses = $1,212 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,401
Total Expenses
$2,613
Mortgage P&I
93%
$1,302
Property Taxes
36%
$511
Home Insurance
7%
$91
HOA
17%
$233
Property Management
12%
$168
CapEx
4%
$56
Vacancy
3%
$42
Maintenance
4%
$56
Other
11%
$154