Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.63% first-year return on $73,944 initial cash invested.
-7.63%
Cash On Cash
4.41%
Cap Rate
0.71
DSCR
$1,940
Rent
-$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,940 income − $2,410 expenses = $470 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,944
Downpayment
20%
$53,280
Closing costs
1%
$2,664
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,940
Total Expenses
$2,410
Mortgage P&I
71%
$1,371
Property Taxes
15%
$283
Home Insurance
5%
$96
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$213