Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.01% first-year return on $72,999 initial cash invested.
-5.01%
Cash On Cash
5.26%
Cap Rate
0.85
DSCR
$2,508
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,508 income − $2,813 expenses = $305 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,999
Downpayment
20%
$52,380
Closing costs
1%
$2,619
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,508
Total Expenses
$2,813
Mortgage P&I
54%
$1,353
Property Taxes
20%
$512
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276