Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.42% first-year return on $71,907 initial cash invested.
-1.42%
Cash On Cash
6.13%
Cap Rate
1.02
DSCR
$2,710
Rent
-$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,710 income − $2,795 expenses = $85 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,907
Downpayment
20%
$51,340
Closing costs
1%
$2,567
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,710
Total Expenses
$2,795
Mortgage P&I
48%
$1,288
Property Taxes
18%
$496
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298