Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.31% first-year return on $75,162 initial cash invested.
-1.31%
Cash On Cash
6.5%
Cap Rate
1.02
DSCR
$2,858
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,858 income − $2,940 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,162
Downpayment
20%
$54,440
Closing costs
1%
$2,722
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,858
Total Expenses
$2,940
Mortgage P&I
50%
$1,443
Property Taxes
15%
$430
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314