Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.36% first-year return on $71,907 initial cash invested.
-7.36%
Cash On Cash
4.23%
Cap Rate
0.71
DSCR
$1,744
Rent
-$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,744 income − $2,185 expenses = $441 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,907
Downpayment
20%
$51,340
Closing costs
1%
$2,567
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,744
Total Expenses
$2,185
Mortgage P&I
73%
$1,276
Property Taxes
13%
$225
Home Insurance
5%
$91
HOA
0%
$0
Property Management
12%
$209
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$192