Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.6% first-year return on $77,325 initial cash invested.
-1.6%
Cash On Cash
6.07%
Cap Rate
1.01
DSCR
$3,002
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,002 income − $3,105 expenses = $103 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,325
Downpayment
20%
$56,500
Closing costs
1%
$2,825
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,002
Total Expenses
$3,105
Mortgage P&I
47%
$1,411
Property Taxes
18%
$555
Home Insurance
3%
$103
HOA
1%
$16
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330