Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.23% first-year return on $72,138 initial cash invested.
-1.23%
Cash On Cash
6.4%
Cap Rate
1.03
DSCR
$2,904
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,904 income − $2,978 expenses = $74 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,138
Downpayment
20%
$51,560
Closing costs
1%
$2,578
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,904
Total Expenses
$2,978
Mortgage P&I
46%
$1,332
Property Taxes
19%
$565
Home Insurance
3%
$91
HOA
0%
$4
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319