Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.18% first-year return on $71,466 initial cash invested.
-2.18%
Cash On Cash
6%
Cap Rate
0.96
DSCR
$2,049
Rent
-$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,049 income − $2,179 expenses = $130 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,466
Downpayment
20%
$50,920
Closing costs
1%
$2,546
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,049
Total Expenses
$2,179
Mortgage P&I
64%
$1,320
Property Taxes
3%
$70
Home Insurance
5%
$93
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225