Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.69% first-year return on $76,779 initial cash invested.
-1.69%
Cash On Cash
5.78%
Cap Rate
0.98
DSCR
$2,158
Rent
-$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,158
Total Expenses
$2,266
Mortgage P&I
64%
$1,371
Property Taxes
3%
$64
Home Insurance
5%
$98
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237