Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.85% first-year return on $73,440 initial cash invested.
-4.85%
Cash On Cash
5.17%
Cap Rate
0.84
DSCR
$2,212
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,212 income − $2,509 expenses = $297 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,440
Downpayment
20%
$52,800
Closing costs
1%
$2,640
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,212
Total Expenses
$2,509
Mortgage P&I
61%
$1,346
Property Taxes
15%
$321
Home Insurance
4%
$92
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243