Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.28% first-year return on $71,655 initial cash invested.
-2.28%
Cash On Cash
6.37%
Cap Rate
0.97
DSCR
$2,505
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,505 income − $2,641 expenses = $136 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,655
Downpayment
20%
$51,100
Closing costs
1%
$2,555
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,505
Total Expenses
$2,641
Mortgage P&I
56%
$1,393
Property Taxes
12%
$290
Home Insurance
4%
$91
HOA
1%
$15
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276