Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.69% first-year return on $74,049 initial cash invested.
-3.69%
Cash On Cash
5.53%
Cap Rate
0.89
DSCR
$1,990
Rent
-$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,990 income − $2,218 expenses = $228 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,049
Downpayment
20%
$53,380
Closing costs
1%
$2,669
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,990
Total Expenses
$2,218
Mortgage P&I
69%
$1,377
Property Taxes
2%
$39
Home Insurance
6%
$111
HOA
1%
$13
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219