Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.8% first-year return on $76,212 initial cash invested.
-0.8%
Cash On Cash
6.72%
Cap Rate
1.04
DSCR
$2,709
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,709 income − $2,760 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,212
Downpayment
20%
$55,440
Closing costs
1%
$2,772
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,709
Total Expenses
$2,760
Mortgage P&I
55%
$1,496
Property Taxes
9%
$256
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298