Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.15% first-year return on $72,978 initial cash invested.
-0.15%
Cash On Cash
7.2%
Cap Rate
1.07
DSCR
$2,865
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,865 income − $2,874 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,978
Downpayment
20%
$52,360
Closing costs
1%
$2,618
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,865
Total Expenses
$2,874
Mortgage P&I
51%
$1,464
Property Taxes
12%
$343
Home Insurance
3%
$92
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315