Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.71% first-year return on $77,556 initial cash invested.
-11.71%
Cash On Cash
3.19%
Cap Rate
0.52
DSCR
$1,431
Rent
-$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,431 income − $2,188 expenses = $757 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,556
Downpayment
20%
$56,720
Closing costs
1%
$2,836
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,431
Total Expenses
$2,188
Mortgage P&I
102%
$1,454
Property Taxes
10%
$147
Home Insurance
7%
$101
HOA
0%
$0
Property Management
12%
$172
CapEx
4%
$57
Vacancy
3%
$43
Maintenance
4%
$57
Other
11%
$157