Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.88% first-year return on $77,577 initial cash invested.
-5.88%
Cash On Cash
4.61%
Cap Rate
0.79
DSCR
$2,254
Rent
-$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,254 income − $2,634 expenses = $380 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,577
Downpayment
20%
$56,740
Closing costs
1%
$2,837
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,254
Total Expenses
$2,634
Mortgage P&I
61%
$1,380
Property Taxes
17%
$384
Home Insurance
5%
$104
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248