Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.99% first-year return on $74,007 initial cash invested.
-1.99%
Cash On Cash
6.02%
Cap Rate
0.98
DSCR
$2,422
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,422 income − $2,545 expenses = $123 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,007
Downpayment
20%
$53,340
Closing costs
1%
$2,667
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,422
Total Expenses
$2,545
Mortgage P&I
56%
$1,363
Property Taxes
11%
$262
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266