Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.68% first-year return on $76,716 initial cash invested.
-3.68%
Cash On Cash
6.17%
Cap Rate
0.92
DSCR
$2,709
Rent
-$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,709 income − $2,944 expenses = $235 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,716
Downpayment
20%
$55,920
Closing costs
1%
$2,796
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,709
Total Expenses
$2,944
Mortgage P&I
58%
$1,564
Property Taxes
13%
$360
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298