Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.71% first-year return on $75,225 initial cash invested.
-4.71%
Cash On Cash
5.94%
Cap Rate
0.88
DSCR
$2,924
Rent
-$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $3,219 expenses = $295 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,225
Downpayment
20%
$54,500
Closing costs
1%
$2,725
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,924
Total Expenses
$3,219
Mortgage P&I
52%
$1,527
Property Taxes
20%
$599
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322