Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.62% first-year return on $73,293 initial cash invested.
-0.62%
Cash On Cash
6.92%
Cap Rate
1.05
DSCR
$2,676
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,676 income − $2,714 expenses = $38 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,293
Downpayment
20%
$52,660
Closing costs
1%
$2,633
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,676
Total Expenses
$2,714
Mortgage P&I
54%
$1,450
Property Taxes
10%
$263
Home Insurance
3%
$92
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294