Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.37% first-year return on $74,679 initial cash invested.
-0.37%
Cash On Cash
6.41%
Cap Rate
1.06
DSCR
$2,564
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,564 income − $2,587 expenses = $23 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,564
Total Expenses
$2,587
Mortgage P&I
53%
$1,362
Property Taxes
10%
$258
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282