Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.58% first-year return on $76,674 initial cash invested.
-2.58%
Cash On Cash
6.12%
Cap Rate
0.96
DSCR
$2,451
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,451 income − $2,616 expenses = $165 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,674
Downpayment
20%
$55,880
Closing costs
1%
$2,794
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,451
Total Expenses
$2,616
Mortgage P&I
61%
$1,492
Property Taxes
8%
$190
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270