Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.01% first-year return on $77,682 initial cash invested.
-2.01%
Cash On Cash
6.07%
Cap Rate
0.98
DSCR
$2,350
Rent
-$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,350 income − $2,480 expenses = $130 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,682
Downpayment
20%
$56,840
Closing costs
1%
$2,842
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,350
Total Expenses
$2,480
Mortgage P&I
63%
$1,473
Property Taxes
5%
$107
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258