Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.39% first-year return on $76,296 initial cash invested.
-7.39%
Cash On Cash
4.29%
Cap Rate
0.72
DSCR
$2,062
Rent
-$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,062 income − $2,532 expenses = $470 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,296
Downpayment
20%
$55,520
Closing costs
1%
$2,776
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,062
Total Expenses
$2,532
Mortgage P&I
67%
$1,380
Property Taxes
17%
$347
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$227