Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.94% first-year return on $72,873 initial cash invested.
-12.94%
Cash On Cash
2.87%
Cap Rate
0.47
DSCR
$1,794
Rent
-$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,794 income − $2,580 expenses = $786 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,873
Downpayment
20%
$52,260
Closing costs
1%
$2,613
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,794
Total Expenses
$2,580
Mortgage P&I
75%
$1,338
Property Taxes
25%
$448
Home Insurance
10%
$184
HOA
0%
$0
Property Management
12%
$215
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$197