Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.54% first-year return on $73,629 initial cash invested.
-0.54%
Cash On Cash
6.27%
Cap Rate
1.05
DSCR
$2,434
Rent
-$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,434 income − $2,467 expenses = $33 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,434
Total Expenses
$2,467
Mortgage P&I
54%
$1,320
Property Taxes
9%
$227
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268