Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.83% first-year return on $76,338 initial cash invested.
-0.83%
Cash On Cash
6.18%
Cap Rate
1.04
DSCR
$2,562
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,562 income − $2,615 expenses = $53 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,338
Downpayment
20%
$55,560
Closing costs
1%
$2,778
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,562
Total Expenses
$2,615
Mortgage P&I
54%
$1,382
Property Taxes
9%
$240
Home Insurance
4%
$98
HOA
1%
$25
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$282