Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.55% first-year return on $73,524 initial cash invested.
-1.55%
Cash On Cash
6.6%
Cap Rate
1.01
DSCR
$2,751
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,751 income − $2,846 expenses = $95 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,524
Downpayment
20%
$52,880
Closing costs
1%
$2,644
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,751
Total Expenses
$2,846
Mortgage P&I
52%
$1,440
Property Taxes
14%
$376
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303