Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.27% first-year return on $75,225 initial cash invested.
-7.27%
Cash On Cash
4.94%
Cap Rate
0.75
DSCR
$2,198
Rent
-$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,198 income − $2,654 expenses = $456 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,225
Downpayment
20%
$54,500
Closing costs
1%
$2,725
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,198
Total Expenses
$2,654
Mortgage P&I
68%
$1,490
Property Taxes
15%
$328
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242