Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.17% first-year return on $76,863 initial cash invested.
-2.17%
Cash On Cash
6.19%
Cap Rate
0.98
DSCR
$2,733
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,733 income − $2,872 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,863
Downpayment
20%
$56,060
Closing costs
1%
$2,803
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,733
Total Expenses
$2,872
Mortgage P&I
54%
$1,477
Property Taxes
12%
$334
Home Insurance
4%
$111
HOA
1%
$21
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301