Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.51% first-year return on $75,540 initial cash invested.
-6.51%
Cash On Cash
4.21%
Cap Rate
0.74
DSCR
$1,588
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,540
Downpayment
20%
$54,800
Closing costs
1%
$2,740
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,588
Total Expenses
$1,998
Mortgage P&I
82%
$1,308
Property Taxes
3%
$52
Home Insurance
6%
$96
HOA
0%
$0
Property Management
12%
$191
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$175