Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.44% first-year return on $73,650 initial cash invested.
-6.44%
Cash On Cash
4.52%
Cap Rate
0.75
DSCR
$1,670
Rent
-$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,670 income − $2,065 expenses = $395 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,670
Total Expenses
$2,065
Mortgage P&I
79%
$1,326
Property Taxes
5%
$78
Home Insurance
6%
$93
HOA
0%
$0
Property Management
12%
$200
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$184