Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.87% first-year return on $76,170 initial cash invested.
-0.87%
Cash On Cash
6.4%
Cap Rate
1.03
DSCR
$2,511
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,511 income − $2,566 expenses = $55 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,170
Downpayment
20%
$55,400
Closing costs
1%
$2,770
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,511
Total Expenses
$2,566
Mortgage P&I
57%
$1,432
Property Taxes
7%
$182
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276