Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.05% first-year return on $71,760 initial cash invested.
-4.05%
Cash On Cash
5.2%
Cap Rate
0.89
DSCR
$2,694
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,760
Downpayment
20%
$51,200
Closing costs
1%
$2,560
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,694
Total Expenses
$2,936
Mortgage P&I
46%
$1,243
Property Taxes
24%
$647
Home Insurance
3%
$90
HOA
1%
$40
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296