Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.27% first-year return on $72,747 initial cash invested.
-1.27%
Cash On Cash
6.08%
Cap Rate
1.01
DSCR
$2,182
Rent
-$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,182 income − $2,259 expenses = $77 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,747
Downpayment
20%
$52,140
Closing costs
1%
$2,607
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,182
Total Expenses
$2,259
Mortgage P&I
60%
$1,311
Property Taxes
5%
$114
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240