Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.39% first-year return on $74,490 initial cash invested.
-0.39%
Cash On Cash
6.99%
Cap Rate
1.06
DSCR
$2,980
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,980 income − $3,004 expenses = $24 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,980
Total Expenses
$3,004
Mortgage P&I
49%
$1,471
Property Taxes
14%
$426
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328