Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.15% first-year return on $72,054 initial cash invested.
-3.15%
Cash On Cash
5.47%
Cap Rate
0.93
DSCR
$2,487
Rent
-$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,487 income − $2,676 expenses = $189 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,054
Downpayment
20%
$51,480
Closing costs
1%
$2,574
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,487
Total Expenses
$2,676
Mortgage P&I
51%
$1,264
Property Taxes
19%
$477
Home Insurance
4%
$90
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$274