Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.46% first-year return on $72,579 initial cash invested.
-0.46%
Cash On Cash
6.82%
Cap Rate
1.07
DSCR
$3,060
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,060 income − $3,088 expenses = $28 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,060
Total Expenses
$3,088
Mortgage P&I
45%
$1,383
Property Taxes
19%
$574
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337