Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.16% first-year return on $75,330 initial cash invested.
-1.16%
Cash On Cash
6.16%
Cap Rate
1.03
DSCR
$2,769
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,769 income − $2,842 expenses = $73 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,330
Downpayment
20%
$54,600
Closing costs
1%
$2,730
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,769
Total Expenses
$2,842
Mortgage P&I
49%
$1,364
Property Taxes
16%
$433
Home Insurance
4%
$103
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305