Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.59% first-year return on $75,540 initial cash invested.
-4.59%
Cash On Cash
5.15%
Cap Rate
0.86
DSCR
$2,434
Rent
-$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,434 income − $2,723 expenses = $289 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,540
Downpayment
20%
$54,800
Closing costs
1%
$2,740
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,434
Total Expenses
$2,723
Mortgage P&I
56%
$1,369
Property Taxes
18%
$427
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268