Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.54% first-year return on $74,490 initial cash invested.
-3.54%
Cash On Cash
6.16%
Cap Rate
0.93
DSCR
$2,848
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $3,068 expenses = $220 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$3,068
Mortgage P&I
52%
$1,486
Property Taxes
18%
$518
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313