Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.38% first-year return on $75,120 initial cash invested.
-2.38%
Cash On Cash
5.78%
Cap Rate
0.96
DSCR
$2,415
Rent
-$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,120
Downpayment
20%
$54,400
Closing costs
1%
$2,720
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,415
Total Expenses
$2,564
Mortgage P&I
56%
$1,362
Property Taxes
11%
$262
Home Insurance
4%
$95
HOA
1%
$23
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266