Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.49% first-year return on $77,787 initial cash invested.
-6.49%
Cash On Cash
4.53%
Cap Rate
0.76
DSCR
$2,088
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,088 income − $2,509 expenses = $421 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,787
Downpayment
20%
$56,940
Closing costs
1%
$2,847
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,088
Total Expenses
$2,509
Mortgage P&I
68%
$1,411
Property Taxes
14%
$284
Home Insurance
5%
$102
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230