Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.69% first-year return on $77,556 initial cash invested.
-10.69%
Cash On Cash
3.52%
Cap Rate
0.57
DSCR
$1,552
Rent
-$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,552 income − $2,243 expenses = $691 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,556
Downpayment
20%
$56,720
Closing costs
1%
$2,836
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,552
Total Expenses
$2,243
Mortgage P&I
94%
$1,461
Property Taxes
10%
$154
Home Insurance
6%
$100
HOA
0%
$0
Property Management
12%
$186
CapEx
4%
$62
Vacancy
3%
$47
Maintenance
4%
$62
Other
11%
$171