Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.44% first-year return on $72,243 initial cash invested.
-3.44%
Cash On Cash
5.38%
Cap Rate
0.91
DSCR
$2,277
Rent
-$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,277 income − $2,484 expenses = $207 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,243
Downpayment
20%
$51,660
Closing costs
1%
$2,583
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,277
Total Expenses
$2,484
Mortgage P&I
56%
$1,274
Property Taxes
15%
$344
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250