Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.13% first-year return on $73,545 initial cash invested.
-7.13%
Cash On Cash
4.04%
Cap Rate
0.7
DSCR
$1,416
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,545
Downpayment
20%
$52,900
Closing costs
1%
$2,645
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,416
Total Expenses
$1,853
Mortgage P&I
90%
$1,270
Property Taxes
1%
$8
Home Insurance
7%
$93
HOA
0%
$0
Property Management
12%
$170
CapEx
4%
$57
Vacancy
3%
$42
Maintenance
4%
$57
Other
11%
$156