Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.03% first-year return on $77,220 initial cash invested.
-0.03%
Cash On Cash
6.27%
Cap Rate
1.07
DSCR
$2,528
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,528 income − $2,530 expenses = $2 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,220
Downpayment
20%
$56,400
Closing costs
1%
$2,820
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,528
Total Expenses
$2,530
Mortgage P&I
54%
$1,375
Property Taxes
8%
$197
Home Insurance
4%
$99
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278