Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.9% first-year return on $77,577 initial cash invested.
-0.9%
Cash On Cash
6.39%
Cap Rate
1.04
DSCR
$2,805
Rent
-$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,805 income − $2,863 expenses = $58 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,577
Downpayment
20%
$56,740
Closing costs
1%
$2,837
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$2,863
Mortgage P&I
52%
$1,456
Property Taxes
13%
$351
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309