Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.98% first-year return on $72,600 initial cash invested.
-4.98%
Cash On Cash
4.98%
Cap Rate
0.83
DSCR
$1,924
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,924 income − $2,225 expenses = $301 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,924
Total Expenses
$2,225
Mortgage P&I
68%
$1,303
Property Taxes
9%
$176
Home Insurance
5%
$91
HOA
0%
$0
Property Management
12%
$231
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212