Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.4% first-year return on $73,986 initial cash invested.
-4.4%
Cash On Cash
5.33%
Cap Rate
0.86
DSCR
$2,076
Rent
-$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,076 income − $2,347 expenses = $271 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,986
Downpayment
20%
$53,320
Closing costs
1%
$2,666
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,076
Total Expenses
$2,347
Mortgage P&I
66%
$1,373
Property Taxes
8%
$173
Home Insurance
5%
$96
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228