Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.19% first-year return on $73,986 initial cash invested.
-2.19%
Cash On Cash
5.66%
Cap Rate
0.97
DSCR
$2,446
Rent
-$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,986
Downpayment
20%
$53,320
Closing costs
1%
$2,666
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,446
Total Expenses
$2,581
Mortgage P&I
53%
$1,295
Property Taxes
14%
$352
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269