Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.58% first-year return on $75,477 initial cash invested.
-3.58%
Cash On Cash
5.92%
Cap Rate
0.91
DSCR
$2,343
Rent
-$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,343 income − $2,568 expenses = $225 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,477
Downpayment
20%
$54,740
Closing costs
1%
$2,737
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,343
Total Expenses
$2,568
Mortgage P&I
63%
$1,481
Property Taxes
8%
$194
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258