Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.59% first-year return on $72,285 initial cash invested.
-1.59%
Cash On Cash
6.13%
Cap Rate
1
DSCR
$2,360
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,360 income − $2,456 expenses = $96 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,285
Downpayment
20%
$51,700
Closing costs
1%
$2,585
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,360
Total Expenses
$2,456
Mortgage P&I
56%
$1,322
Property Taxes
10%
$240
Home Insurance
4%
$92
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$260