Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.23% first-year return on $72,537 initial cash invested.
-0.23%
Cash On Cash
6.94%
Cap Rate
1.06
DSCR
$2,474
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,474 income − $2,488 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,537
Downpayment
20%
$51,940
Closing costs
1%
$2,597
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,474
Total Expenses
$2,488
Mortgage P&I
57%
$1,417
Property Taxes
6%
$136
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272