Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.39% first-year return on $75,330 initial cash invested.
-7.39%
Cash On Cash
4.91%
Cap Rate
0.75
DSCR
$2,211
Rent
-$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,211 income − $2,675 expenses = $464 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,330
Downpayment
20%
$54,600
Closing costs
1%
$2,730
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,211
Total Expenses
$2,675
Mortgage P&I
68%
$1,493
Property Taxes
15%
$336
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243