Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.87% first-year return on $74,679 initial cash invested.
-5.87%
Cash On Cash
4.69%
Cap Rate
0.78
DSCR
$1,875
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,875 income − $2,240 expenses = $365 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,875
Total Expenses
$2,240
Mortgage P&I
72%
$1,345
Property Taxes
9%
$164
Home Insurance
5%
$94
HOA
0%
$0
Property Management
12%
$225
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$206