Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.73% first-year return on $72,390 initial cash invested.
-0.73%
Cash On Cash
6.44%
Cap Rate
1.05
DSCR
$2,787
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $2,831 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,787
Total Expenses
$2,831
Mortgage P&I
47%
$1,323
Property Taxes
17%
$470
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$307