Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.35% first-year return on $71,529 initial cash invested.
-8.35%
Cash On Cash
3.72%
Cap Rate
0.64
DSCR
$1,269
Rent
-$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,529
Downpayment
20%
$50,980
Closing costs
1%
$2,549
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,269
Total Expenses
$1,767
Mortgage P&I
97%
$1,237
Property Taxes
1%
$9
Home Insurance
7%
$89
HOA
0%
$0
Property Management
12%
$152
CapEx
4%
$51
Vacancy
3%
$38
Maintenance
4%
$51
Other
11%
$140