Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.7% first-year return on $73,314 initial cash invested.
-3.7%
Cash On Cash
6.14%
Cap Rate
0.91
DSCR
$2,223
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,223 income − $2,449 expenses = $226 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,314
Downpayment
20%
$52,680
Closing costs
1%
$2,634
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,223
Total Expenses
$2,449
Mortgage P&I
67%
$1,484
Property Taxes
5%
$114
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245