Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.63% first-year return on $71,550 initial cash invested.
-1.63%
Cash On Cash
5.87%
Cap Rate
1
DSCR
$2,560
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,560
Total Expenses
$2,657
Mortgage P&I
49%
$1,242
Property Taxes
18%
$456
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$282