Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.91% first-year return on $76,695 initial cash invested.
-5.91%
Cash On Cash
4.61%
Cap Rate
0.79
DSCR
$2,260
Rent
-$378
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
$76,695
Downpayment
20%
$55,900
Closing costs
1%
$2,795
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,260
Total Expenses
$2,638
Mortgage P&I
60%
$1,362
Property Taxes
18%
$408
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$249