Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.25% first-year return on $73,629 initial cash invested.
-7.25%
Cash On Cash
4.17%
Cap Rate
0.7
DSCR
$1,510
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,510
Total Expenses
$1,955
Mortgage P&I
86%
$1,305
Property Taxes
3%
$45
Home Insurance
6%
$93
HOA
0%
$0
Property Management
12%
$181
CapEx
4%
$60
Vacancy
3%
$45
Maintenance
4%
$60
Other
11%
$166