Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.9% first-year return on $77,136 initial cash invested.
-1.9%
Cash On Cash
6.38%
Cap Rate
0.99
DSCR
$2,656
Rent
-$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,656 income − $2,778 expenses = $122 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,136
Downpayment
20%
$56,320
Closing costs
1%
$2,816
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,656
Total Expenses
$2,778
Mortgage P&I
57%
$1,513
Property Taxes
10%
$260
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292