Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.14% first-year return on $76,884 initial cash invested.
-0.14%
Cash On Cash
6.53%
Cap Rate
1.07
DSCR
$2,703
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,703 income − $2,712 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,884
Downpayment
20%
$56,080
Closing costs
1%
$2,804
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,703
Total Expenses
$2,712
Mortgage P&I
53%
$1,427
Property Taxes
9%
$254
Home Insurance
4%
$100
HOA
0%
$13
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297