Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.45% first-year return on $77,304 initial cash invested.
-0.45%
Cash On Cash
6.35%
Cap Rate
1.06
DSCR
$2,685
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,685 income − $2,714 expenses = $29 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,304
Downpayment
20%
$56,480
Closing costs
1%
$2,824
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,685
Total Expenses
$2,714
Mortgage P&I
53%
$1,416
Property Taxes
11%
$284
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295