Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.26% first-year return on $72,598 initial cash invested.
-6.26%
Cash On Cash
5.24%
Cap Rate
0.8
DSCR
$2,366
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,366 income − $2,745 expenses = $379 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,598
Downpayment
20%
$51,998
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,366
Total Expenses
$2,745
Mortgage P&I
60%
$1,419
Property Taxes
18%
$430
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260