Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.75% first-year return on $76,380 initial cash invested.
-0.75%
Cash On Cash
6.4%
Cap Rate
1.05
DSCR
$3,068
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,068 income − $3,116 expenses = $48 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,380
Downpayment
20%
$55,600
Closing costs
1%
$2,780
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,068
Total Expenses
$3,116
Mortgage P&I
46%
$1,407
Property Taxes
17%
$536
Home Insurance
3%
$97
HOA
1%
$33
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337