Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.15% first-year return on $77,661 initial cash invested.
-0.15%
Cash On Cash
6.79%
Cap Rate
1.07
DSCR
$2,942
Rent
-$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,942 income − $2,952 expenses = $10 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,661
Downpayment
20%
$56,820
Closing costs
1%
$2,841
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,942
Total Expenses
$2,952
Mortgage P&I
51%
$1,500
Property Taxes
12%
$349
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324