Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.86% first-year return on $75,309 initial cash invested.
-1.86%
Cash On Cash
6.11%
Cap Rate
0.98
DSCR
$2,238
Rent
-$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,238 income − $2,355 expenses = $117 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,309
Downpayment
20%
$54,580
Closing costs
1%
$2,729
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,238
Total Expenses
$2,355
Mortgage P&I
63%
$1,416
Property Taxes
4%
$81
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$246