Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.56% first-year return on $75,519 initial cash invested.
-0.56%
Cash On Cash
6.3%
Cap Rate
1.05
DSCR
$2,428
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,428 income − $2,463 expenses = $35 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,519
Downpayment
20%
$54,780
Closing costs
1%
$2,739
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,428
Total Expenses
$2,463
Mortgage P&I
57%
$1,375
Property Taxes
7%
$167
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267