Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.88% first-year return on $74,679 initial cash invested.
-5.88%
Cash On Cash
4.7%
Cap Rate
0.79
DSCR
$2,109
Rent
-$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,109 income − $2,475 expenses = $366 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,109
Total Expenses
$2,475
Mortgage P&I
63%
$1,339
Property Taxes
15%
$326
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232