Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.02% first-year return on $73,650 initial cash invested.
-0.02%
Cash On Cash
7.18%
Cap Rate
1.09
DSCR
$3,216
Rent
-$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,216 income − $3,217 expenses = $1 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,216
Total Expenses
$3,217
Mortgage P&I
45%
$1,458
Property Taxes
18%
$572
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$354