Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.34% first-year return on $73,818 initial cash invested.
-4.34%
Cash On Cash
5.99%
Cap Rate
0.89
DSCR
$2,582
Rent
-$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,582 income − $2,849 expenses = $267 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,818
Downpayment
20%
$53,160
Closing costs
1%
$2,658
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,582
Total Expenses
$2,849
Mortgage P&I
58%
$1,490
Property Taxes
15%
$398
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284