Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.98% first-year return on $76,296 initial cash invested.
-6.98%
Cash On Cash
4.47%
Cap Rate
0.74
DSCR
$2,162
Rent
-$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,162 income − $2,606 expenses = $444 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,162
Total Expenses
$2,606
Mortgage P&I
64%
$1,393
Property Taxes
12%
$253
Home Insurance
10%
$226
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$238