Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.24% first-year return on $72,894 initial cash invested.
-11.24%
Cash On Cash
3.37%
Cap Rate
0.55
DSCR
$2,004
Rent
-$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,004 income − $2,687 expenses = $683 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,894
Downpayment
20%
$52,280
Closing costs
1%
$2,614
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,004
Total Expenses
$2,687
Mortgage P&I
67%
$1,337
Property Taxes
24%
$476
Home Insurance
5%
$96
HOA
5%
$98
Property Management
12%
$240
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$220