Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.43% first-year return on $73,503 initial cash invested.
-7.43%
Cash On Cash
4.56%
Cap Rate
0.73
DSCR
$2,300
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,300 income − $2,755 expenses = $455 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,503
Downpayment
20%
$52,860
Closing costs
1%
$2,643
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,300
Total Expenses
$2,755
Mortgage P&I
59%
$1,367
Property Taxes
19%
$436
Home Insurance
7%
$170
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253