Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.08% first-year return on $75,624 initial cash invested.
-1.08%
Cash On Cash
6.03%
Cap Rate
1.02
DSCR
$2,259
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,259 income − $2,327 expenses = $68 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,624
Downpayment
20%
$54,880
Closing costs
1%
$2,744
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,259
Total Expenses
$2,327
Mortgage P&I
60%
$1,358
Property Taxes
5%
$104
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248