Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.41% first-year return on $71,592 initial cash invested.
-4.41%
Cash On Cash
5.16%
Cap Rate
0.85
DSCR
$1,782
Rent
-$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,782 income − $2,045 expenses = $263 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,592
Downpayment
20%
$51,040
Closing costs
1%
$2,552
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,782
Total Expenses
$2,045
Mortgage P&I
72%
$1,290
Property Taxes
3%
$56
Home Insurance
5%
$94
HOA
0%
$0
Property Management
12%
$214
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$196