Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.7% first-year return on $75,477 initial cash invested.
-0.7%
Cash On Cash
6.36%
Cap Rate
1.04
DSCR
$2,596
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,596 income − $2,640 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,477
Downpayment
20%
$54,740
Closing costs
1%
$2,737
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,596
Total Expenses
$2,640
Mortgage P&I
54%
$1,391
Property Taxes
10%
$267
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286