Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.07% first-year return on $72,600 initial cash invested.
-0.07%
Cash On Cash
6.47%
Cap Rate
1.07
DSCR
$2,508
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,508 income − $2,512 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,508
Total Expenses
$2,512
Mortgage P&I
52%
$1,305
Property Taxes
10%
$261
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276