Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.12% first-year return on $74,805 initial cash invested.
-4.12%
Cash On Cash
5.51%
Cap Rate
0.88
DSCR
$2,152
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,152 income − $2,409 expenses = $257 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,805
Downpayment
20%
$54,100
Closing costs
1%
$2,705
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,152
Total Expenses
$2,409
Mortgage P&I
66%
$1,412
Property Taxes
8%
$169
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237