Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.65% first-year return on $77,535 initial cash invested.
-2.65%
Cash On Cash
5.83%
Cap Rate
0.95
DSCR
$2,408
Rent
-$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,408 income − $2,579 expenses = $171 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,535
Downpayment
20%
$56,700
Closing costs
1%
$2,835
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,408
Total Expenses
$2,579
Mortgage P&I
60%
$1,452
Property Taxes
4%
$92
Home Insurance
4%
$101
HOA
5%
$116
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265