Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.39% first-year return on $77,367 initial cash invested.
-6.39%
Cash On Cash
5.26%
Cap Rate
0.8
DSCR
$2,556
Rent
-$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,556 income − $2,968 expenses = $412 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,367
Downpayment
20%
$56,540
Closing costs
1%
$2,827
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,556
Total Expenses
$2,968
Mortgage P&I
61%
$1,550
Property Taxes
12%
$295
Home Insurance
4%
$102
HOA
6%
$152
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281