Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.77% first-year return on $72,579 initial cash invested.
-1.77%
Cash On Cash
5.94%
Cap Rate
0.98
DSCR
$2,103
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,103 income − $2,210 expenses = $107 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,103
Total Expenses
$2,210
Mortgage P&I
62%
$1,309
Property Taxes
5%
$96
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231