Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.9% first-year return on $71,760 initial cash invested.
-0.9%
Cash On Cash
6.49%
Cap Rate
1.03
DSCR
$2,462
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,462 income − $2,516 expenses = $54 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,760
Downpayment
20%
$51,200
Closing costs
1%
$2,560
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,462
Total Expenses
$2,516
Mortgage P&I
54%
$1,341
Property Taxes
10%
$247
Home Insurance
4%
$92
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$271