Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.42% first-year return on $77,871 initial cash invested.
-3.42%
Cash On Cash
5.44%
Cap Rate
0.91
DSCR
$2,457
Rent
-$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,457 income − $2,679 expenses = $222 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,871
Downpayment
20%
$57,020
Closing costs
1%
$2,851
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,457
Total Expenses
$2,679
Mortgage P&I
58%
$1,417
Property Taxes
13%
$326
Home Insurance
4%
$101
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270