Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.65% first-year return on $71,655 initial cash invested.
-6.65%
Cash On Cash
4.54%
Cap Rate
0.75
DSCR
$1,930
Rent
-$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,930 income − $2,327 expenses = $397 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,655
Downpayment
20%
$51,100
Closing costs
1%
$2,555
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,930
Total Expenses
$2,327
Mortgage P&I
67%
$1,286
Property Taxes
15%
$296
Home Insurance
5%
$89
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212