Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.58% first-year return on $71,550 initial cash invested.
-1.58%
Cash On Cash
6.12%
Cap Rate
1.01
DSCR
$2,835
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $2,929 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,835
Total Expenses
$2,929
Mortgage P&I
45%
$1,282
Property Taxes
21%
$585
Home Insurance
3%
$89
HOA
0%
$10
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312