Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.59% first-year return on $73,650 initial cash invested.
-0.59%
Cash On Cash
6.88%
Cap Rate
1.05
DSCR
$2,769
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,769 income − $2,805 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,769
Total Expenses
$2,805
Mortgage P&I
52%
$1,444
Property Taxes
12%
$326
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305