Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.8% first-year return on $73,881 initial cash invested.
-1.8%
Cash On Cash
6.49%
Cap Rate
1
DSCR
$2,798
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,798 income − $2,909 expenses = $111 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,881
Downpayment
20%
$53,220
Closing costs
1%
$2,661
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,798
Total Expenses
$2,909
Mortgage P&I
51%
$1,439
Property Taxes
16%
$441
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308