Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.56% first-year return on $76,527 initial cash invested.
-0.56%
Cash On Cash
6.27%
Cap Rate
1.05
DSCR
$2,547
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,547 income − $2,583 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,527
Downpayment
20%
$55,740
Closing costs
1%
$2,787
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,547
Total Expenses
$2,583
Mortgage P&I
55%
$1,391
Property Taxes
9%
$227
Home Insurance
4%
$99
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280