Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.29% first-year return on $72,598 initial cash invested.
-3.29%
Cash On Cash
5.55%
Cap Rate
0.92
DSCR
$2,295
Rent
-$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,295 income − $2,494 expenses = $199 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,598
Downpayment
20%
$51,998
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,295
Total Expenses
$2,494
Mortgage P&I
57%
$1,310
Property Taxes
14%
$313
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252