Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.82% first-year return on $73,566 initial cash invested.
-3.82%
Cash On Cash
5.3%
Cap Rate
0.88
DSCR
$2,022
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,022 income − $2,256 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,566
Downpayment
20%
$52,920
Closing costs
1%
$2,646
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,022
Total Expenses
$2,256
Mortgage P&I
65%
$1,322
Property Taxes
7%
$150
Home Insurance
5%
$96
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222