Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.35% first-year return on $74,406 initial cash invested.
-0.35%
Cash On Cash
6.39%
Cap Rate
1.08
DSCR
$3,040
Rent
-$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,040 income − $3,062 expenses = $22 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,406
Downpayment
20%
$53,720
Closing costs
1%
$2,686
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,040
Total Expenses
$3,062
Mortgage P&I
44%
$1,330
Property Taxes
20%
$602
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$334