Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.44% first-year return on $76,800 initial cash invested.
-0.44%
Cash On Cash
6.29%
Cap Rate
1.08
DSCR
$3,352
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,352
Total Expenses
$3,380
Mortgage P&I
41%
$1,362
Property Taxes
12%
$418
Home Insurance
3%
$98
HOA
11%
$362
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369