Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.06% first-year return on $71,886 initial cash invested.
-8.06%
Cash On Cash
4.79%
Cap Rate
0.72
DSCR
$2,334
Rent
-$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,334 income − $2,817 expenses = $483 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,886
Downpayment
20%
$51,320
Closing costs
1%
$2,566
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,334
Total Expenses
$2,817
Mortgage P&I
61%
$1,414
Property Taxes
22%
$517
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257