Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.95% first-year return on $72,579 initial cash invested.
-5.95%
Cash On Cash
5.46%
Cap Rate
0.81
DSCR
$2,154
Rent
-$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,154 income − $2,514 expenses = $360 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,154
Total Expenses
$2,514
Mortgage P&I
68%
$1,457
Property Taxes
11%
$234
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237