Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.5% first-year return on $76,695 initial cash invested.
-3.5%
Cash On Cash
5.68%
Cap Rate
0.93
DSCR
$3,004
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,004 income − $3,228 expenses = $224 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,695
Downpayment
20%
$55,900
Closing costs
1%
$2,795
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,004
Total Expenses
$3,228
Mortgage P&I
48%
$1,428
Property Taxes
22%
$649
Home Insurance
3%
$98
HOA
1%
$33
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330