Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.58% first-year return on $71,466 initial cash invested.
-1.58%
Cash On Cash
5.99%
Cap Rate
1
DSCR
$2,238
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,238 income − $2,332 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,466
Downpayment
20%
$50,920
Closing costs
1%
$2,546
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,238
Total Expenses
$2,332
Mortgage P&I
57%
$1,275
Property Taxes
9%
$204
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$246