Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.13% first-year return on $71,970 initial cash invested.
-1.13%
Cash On Cash
6.87%
Cap Rate
1.03
DSCR
$2,872
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,872 income − $2,940 expenses = $68 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,970
Downpayment
20%
$51,400
Closing costs
1%
$2,570
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,872
Total Expenses
$2,940
Mortgage P&I
50%
$1,425
Property Taxes
14%
$402
Home Insurance
3%
$90
HOA
2%
$46
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316