Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.95% first-year return on $76,779 initial cash invested.
-1.95%
Cash On Cash
6.09%
Cap Rate
1
DSCR
$3,183
Rent
-$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,183 income − $3,308 expenses = $125 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,183
Total Expenses
$3,308
Mortgage P&I
45%
$1,418
Property Taxes
20%
$651
Home Insurance
3%
$98
HOA
2%
$60
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350