Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.1% first-year return on $71,529 initial cash invested.
-2.1%
Cash On Cash
6.47%
Cap Rate
0.98
DSCR
$2,404
Rent
-$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,404 income − $2,529 expenses = $125 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,529
Downpayment
20%
$50,980
Closing costs
1%
$2,549
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,404
Total Expenses
$2,529
Mortgage P&I
58%
$1,404
Property Taxes
9%
$218
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264