Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.86% first-year return on $74,217 initial cash invested.
-2.86%
Cash On Cash
5.46%
Cap Rate
0.93
DSCR
$1,972
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,217
Downpayment
20%
$53,540
Closing costs
1%
$2,677
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,972
Total Expenses
$2,149
Mortgage P&I
67%
$1,315
Property Taxes
4%
$74
Home Insurance
5%
$89
HOA
0%
$0
Property Management
12%
$237
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$217