Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.18% first-year return on $73,923 initial cash invested.
-0.18%
Cash On Cash
6.4%
Cap Rate
1.07
DSCR
$2,602
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,602 income − $2,613 expenses = $11 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,923
Downpayment
20%
$53,260
Closing costs
1%
$2,663
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,602
Total Expenses
$2,613
Mortgage P&I
51%
$1,327
Property Taxes
10%
$257
Home Insurance
4%
$92
HOA
2%
$53
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286