Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.08% first-year return on $73,167 initial cash invested.
-4.08%
Cash On Cash
5.26%
Cap Rate
0.87
DSCR
$2,108
Rent
-$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,108 income − $2,357 expenses = $249 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,167
Downpayment
20%
$52,540
Closing costs
1%
$2,627
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,108
Total Expenses
$2,357
Mortgage P&I
62%
$1,316
Property Taxes
11%
$231
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232