Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.02% first-year return on $76,359 initial cash invested.
-1.02%
Cash On Cash
6.02%
Cap Rate
1.02
DSCR
$2,240
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,240 income − $2,305 expenses = $65 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,359
Downpayment
20%
$55,580
Closing costs
1%
$2,779
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,240
Total Expenses
$2,305
Mortgage P&I
61%
$1,370
Property Taxes
3%
$75
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$246