Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.78% first-year return on $76,065 initial cash invested.
-7.78%
Cash On Cash
4.95%
Cap Rate
0.73
DSCR
$1,948
Rent
-$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,948 income − $2,441 expenses = $493 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,065
Downpayment
20%
$55,300
Closing costs
1%
$2,765
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,948
Total Expenses
$2,441
Mortgage P&I
80%
$1,555
Property Taxes
6%
$124
Home Insurance
5%
$100
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214