Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.15% first-year return on $74,175 initial cash invested.
-0.15%
Cash On Cash
6.52%
Cap Rate
1.08
DSCR
$2,996
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,996 income − $3,005 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,175
Downpayment
20%
$53,500
Closing costs
1%
$2,675
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,996
Total Expenses
$3,005
Mortgage P&I
45%
$1,343
Property Taxes
13%
$382
Home Insurance
3%
$96
HOA
5%
$164
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330