Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.77% first-year return on $73,188 initial cash invested.
-1.77%
Cash On Cash
6.29%
Cap Rate
1.01
DSCR
$2,904
Rent
-$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,904 income − $3,012 expenses = $108 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,188
Downpayment
20%
$52,560
Closing costs
1%
$2,628
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,904
Total Expenses
$3,012
Mortgage P&I
47%
$1,369
Property Taxes
18%
$526
Home Insurance
3%
$82
HOA
2%
$49
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319