Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.34% first-year return on $75,036 initial cash invested.
-0.34%
Cash On Cash
6.48%
Cap Rate
1.06
DSCR
$2,588
Rent
-$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,588 income − $2,609 expenses = $21 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,036
Downpayment
20%
$54,320
Closing costs
1%
$2,716
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,588
Total Expenses
$2,609
Mortgage P&I
53%
$1,384
Property Taxes
9%
$245
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285