Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.03% first-year return on $77,472 initial cash invested.
-2.03%
Cash On Cash
6.19%
Cap Rate
0.99
DSCR
$2,952
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,952 income − $3,083 expenses = $131 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,472
Downpayment
20%
$56,640
Closing costs
1%
$2,832
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,952
Total Expenses
$3,083
Mortgage P&I
50%
$1,473
Property Taxes
9%
$274
Home Insurance
3%
$89
HOA
8%
$243
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325