Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.52% first-year return on $72,474 initial cash invested.
-2.52%
Cash On Cash
5.46%
Cap Rate
0.94
DSCR
$1,995
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,474
Downpayment
20%
$51,880
Closing costs
1%
$2,594
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,995
Total Expenses
$2,147
Mortgage P&I
63%
$1,253
Property Taxes
6%
$123
Home Insurance
5%
$93
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219