Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.25% first-year return on $71,760 initial cash invested.
-1.25%
Cash On Cash
5.84%
Cap Rate
1.01
DSCR
$2,098
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,760
Downpayment
20%
$51,200
Closing costs
1%
$2,560
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,098
Total Expenses
$2,173
Mortgage P&I
59%
$1,237
Property Taxes
6%
$132
Home Insurance
4%
$90
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231