Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.33% first-year return on $72,348 initial cash invested.
-0.33%
Cash On Cash
6.31%
Cap Rate
1.05
DSCR
$2,204
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,204 income − $2,224 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,348
Downpayment
20%
$51,760
Closing costs
1%
$2,588
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,204
Total Expenses
$2,224
Mortgage P&I
59%
$1,293
Property Taxes
4%
$90
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242