Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.71% first-year return on $77,010 initial cash invested.
-3.71%
Cash On Cash
6.02%
Cap Rate
0.91
DSCR
$2,480
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,480 income − $2,718 expenses = $238 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,010
Downpayment
20%
$56,200
Closing costs
1%
$2,810
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,480
Total Expenses
$2,718
Mortgage P&I
62%
$1,549
Property Taxes
9%
$226
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273