Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.84% first-year return on $74,868 initial cash invested.
-1.84%
Cash On Cash
6.15%
Cap Rate
1
DSCR
$2,716
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,716 income − $2,831 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,868
Downpayment
20%
$54,160
Closing costs
1%
$2,708
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,716
Total Expenses
$2,831
Mortgage P&I
51%
$1,394
Property Taxes
15%
$417
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299