Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.91% first-year return on $76,317 initial cash invested.
-2.91%
Cash On Cash
6.23%
Cap Rate
0.95
DSCR
$2,608
Rent
-$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,608 income − $2,793 expenses = $185 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,317
Downpayment
20%
$55,540
Closing costs
1%
$2,777
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,608
Total Expenses
$2,793
Mortgage P&I
58%
$1,522
Property Taxes
11%
$287
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287