Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.02% first-year return on $74,406 initial cash invested.
-4.02%
Cash On Cash
5.94%
Cap Rate
0.9
DSCR
$2,442
Rent
-$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,442 income − $2,691 expenses = $249 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,406
Downpayment
20%
$53,720
Closing costs
1%
$2,686
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,442
Total Expenses
$2,691
Mortgage P&I
61%
$1,480
Property Taxes
11%
$270
Home Insurance
5%
$110
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269