Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.09% first-year return on $74,532 initial cash invested.
-6.09%
Cash On Cash
4.83%
Cap Rate
0.79
DSCR
$2,148
Rent
-$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,148 income − $2,526 expenses = $378 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,532
Downpayment
20%
$53,840
Closing costs
1%
$2,692
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,148
Total Expenses
$2,526
Mortgage P&I
64%
$1,375
Property Taxes
15%
$325
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236