Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.43% first-year return on $76,002 initial cash invested.
-6.43%
Cash On Cash
4.97%
Cap Rate
0.78
DSCR
$2,158
Rent
-$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,158 income − $2,565 expenses = $407 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,002
Downpayment
20%
$55,240
Closing costs
1%
$2,762
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,158
Total Expenses
$2,565
Mortgage P&I
68%
$1,464
Property Taxes
12%
$266
Home Insurance
5%
$102
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237