Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.33% first-year return on $73,167 initial cash invested.
-1.33%
Cash On Cash
6.76%
Cap Rate
1.02
DSCR
$2,840
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,840 income − $2,921 expenses = $81 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,167
Downpayment
20%
$52,540
Closing costs
1%
$2,627
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,840
Total Expenses
$2,921
Mortgage P&I
51%
$1,447
Property Taxes
15%
$417
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$312