Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.04% first-year return on $71,550 initial cash invested.
-7.04%
Cash On Cash
5.2%
Cap Rate
0.78
DSCR
$2,732
Rent
-$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,732 income − $3,152 expenses = $420 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,732
Total Expenses
$3,152
Mortgage P&I
52%
$1,415
Property Taxes
24%
$656
Home Insurance
3%
$89
HOA
2%
$63
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301