Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -58.51% first-year return on $72,852 initial cash invested.
-58.51%
Cash On Cash
-9.14%
Cap Rate
-1.4
DSCR
$3,447
Rent
-$3,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,447 income − $6,999 expenses = $3,552 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,852
Downpayment
20%
$52,240
Closing costs
1%
$2,612
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,447
Total Expenses
$6,999
Mortgage P&I
41%
$1,425
Property Taxes
125%
$4,314
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379