Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.31% first-year return on $72,474 initial cash invested.
-0.31%
Cash On Cash
6.51%
Cap Rate
1.05
DSCR
$2,304
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,304 income − $2,323 expenses = $19 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,474
Downpayment
20%
$51,880
Closing costs
1%
$2,594
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,304
Total Expenses
$2,323
Mortgage P&I
58%
$1,335
Property Taxes
5%
$112
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253