Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.2% first-year return on $77,598 initial cash invested.
-0.2%
Cash On Cash
6.44%
Cap Rate
1.07
DSCR
$2,744
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $2,757 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,598
Downpayment
20%
$56,760
Closing costs
1%
$2,838
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,744
Total Expenses
$2,757
Mortgage P&I
52%
$1,426
Property Taxes
10%
$263
Home Insurance
4%
$102
HOA
1%
$33
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302