Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.03% first-year return on $75,015 initial cash invested.
-2.03%
Cash On Cash
6.15%
Cap Rate
0.99
DSCR
$2,898
Rent
-$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,898 income − $3,025 expenses = $127 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,015
Downpayment
20%
$54,300
Closing costs
1%
$2,715
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,898
Total Expenses
$3,025
Mortgage P&I
48%
$1,402
Property Taxes
19%
$541
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319