Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.61% first-year return on $76,800 initial cash invested.
-1.61%
Cash On Cash
6.09%
Cap Rate
1.01
DSCR
$3,003
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,003 income − $3,106 expenses = $103 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,003
Total Expenses
$3,106
Mortgage P&I
47%
$1,403
Property Taxes
17%
$520
Home Insurance
3%
$98
HOA
2%
$65
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330