Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.62% first-year return on $73,650 initial cash invested.
-3.62%
Cash On Cash
6.04%
Cap Rate
0.91
DSCR
$2,124
Rent
-$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,124 income − $2,346 expenses = $222 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,124
Total Expenses
$2,346
Mortgage P&I
69%
$1,471
Property Taxes
3%
$59
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234