Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.39% first-year return on $71,760 initial cash invested.
-1.39%
Cash On Cash
6.77%
Cap Rate
1.02
DSCR
$2,678
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,678 income − $2,761 expenses = $83 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,760
Downpayment
20%
$51,200
Closing costs
1%
$2,560
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,678
Total Expenses
$2,761
Mortgage P&I
53%
$1,421
Property Taxes
12%
$328
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295