Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.42% first-year return on $73,650 initial cash invested.
-4.42%
Cash On Cash
5%
Cap Rate
0.85
DSCR
$1,894
Rent
-$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,894
Total Expenses
$2,165
Mortgage P&I
69%
$1,300
Property Taxes
7%
$128
Home Insurance
5%
$93
HOA
0%
$0
Property Management
12%
$227
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$208