Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.83% first-year return on $75,897 initial cash invested.
-2.83%
Cash On Cash
5.73%
Cap Rate
0.96
DSCR
$2,924
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $3,103 expenses = $179 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,897
Downpayment
20%
$55,140
Closing costs
1%
$2,757
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,924
Total Expenses
$3,103
Mortgage P&I
47%
$1,379
Property Taxes
19%
$556
Home Insurance
3%
$101
HOA
2%
$72
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322