Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.99% first-year return on $73,839 initial cash invested.
-0.99%
Cash On Cash
6.24%
Cap Rate
1.03
DSCR
$2,576
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,576 income − $2,637 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,839
Downpayment
20%
$53,180
Closing costs
1%
$2,659
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,576
Total Expenses
$2,637
Mortgage P&I
52%
$1,341
Property Taxes
13%
$325
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283