Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.5% first-year return on $72,590 initial cash invested.
-0.5%
Cash On Cash
6.38%
Cap Rate
1.05
DSCR
$2,468
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,590
Downpayment
20%
$51,990
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,468
Total Expenses
$2,498
Mortgage P&I
53%
$1,314
Property Taxes
10%
$254
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271