Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.22% first-year return on $73,629 initial cash invested.
-7.22%
Cash On Cash
5.17%
Cap Rate
0.76
DSCR
$2,190
Rent
-$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,190 income − $2,633 expenses = $443 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,190
Total Expenses
$2,633
Mortgage P&I
68%
$1,496
Property Taxes
14%
$298
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241