Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.98% first-year return on $73,692 initial cash invested.
-4.98%
Cash On Cash
5.43%
Cap Rate
0.85
DSCR
$2,349
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,349 income − $2,655 expenses = $306 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,692
Downpayment
20%
$53,040
Closing costs
1%
$2,652
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,349
Total Expenses
$2,655
Mortgage P&I
60%
$1,411
Property Taxes
15%
$350
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258