Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.32% first-year return on $77,850 initial cash invested.
-8.32%
Cash On Cash
5.02%
Cap Rate
0.73
DSCR
$2,270
Rent
-$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,270 income − $2,810 expenses = $540 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,270
Total Expenses
$2,810
Mortgage P&I
72%
$1,641
Property Taxes
13%
$297
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250