Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.73% first-year return on $71,508 initial cash invested.
-1.73%
Cash On Cash
6.87%
Cap Rate
1.02
DSCR
$3,156
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,156 income − $3,259 expenses = $103 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,508
Downpayment
20%
$50,960
Closing costs
1%
$2,548
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,156
Total Expenses
$3,259
Mortgage P&I
46%
$1,436
Property Taxes
21%
$662
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347