Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.56% first-year return on $76,380 initial cash invested.
-1.56%
Cash On Cash
5.97%
Cap Rate
0.99
DSCR
$2,300
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,300 income − $2,399 expenses = $99 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,380
Downpayment
20%
$55,600
Closing costs
1%
$2,780
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,300
Total Expenses
$2,399
Mortgage P&I
60%
$1,391
Property Taxes
6%
$130
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253