Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.41% first-year return on $73,629 initial cash invested.
-2.41%
Cash On Cash
5.93%
Cap Rate
0.96
DSCR
$2,182
Rent
-$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,182 income − $2,330 expenses = $148 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,182
Total Expenses
$2,330
Mortgage P&I
63%
$1,371
Property Taxes
5%
$103
Home Insurance
4%
$93
HOA
1%
$22
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240