Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.39% first-year return on $75,981 initial cash invested.
-1.39%
Cash On Cash
6.51%
Cap Rate
1.02
DSCR
$2,853
Rent
-$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,853 income − $2,941 expenses = $88 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,981
Downpayment
20%
$55,220
Closing costs
1%
$2,761
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,853
Total Expenses
$2,941
Mortgage P&I
52%
$1,472
Property Taxes
13%
$361
Home Insurance
3%
$97
HOA
1%
$41
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314