Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.85% first-year return on $71,445 initial cash invested.
-1.85%
Cash On Cash
6.4%
Cap Rate
0.99
DSCR
$2,398
Rent
-$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,398 income − $2,508 expenses = $110 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,445
Downpayment
20%
$50,900
Closing costs
1%
$2,545
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,398
Total Expenses
$2,508
Mortgage P&I
57%
$1,371
Property Taxes
10%
$237
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264