Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.12% first-year return on $77,577 initial cash invested.
-2.12%
Cash On Cash
5.74%
Cap Rate
0.97
DSCR
$2,210
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,210 income − $2,347 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,577
Downpayment
20%
$56,740
Closing costs
1%
$2,837
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,210
Total Expenses
$2,347
Mortgage P&I
64%
$1,407
Property Taxes
3%
$68
Home Insurance
6%
$122
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243