Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.19% first-year return on $72,894 initial cash invested.
-1.19%
Cash On Cash
6.75%
Cap Rate
1.02
DSCR
$2,517
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,517 income − $2,589 expenses = $72 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,894
Downpayment
20%
$52,280
Closing costs
1%
$2,614
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,517
Total Expenses
$2,589
Mortgage P&I
57%
$1,442
Property Taxes
8%
$197
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277