Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.56% first-year return on $77,871 initial cash invested.
-1.56%
Cash On Cash
6.19%
Cap Rate
1
DSCR
$2,422
Rent
-$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,422 income − $2,523 expenses = $101 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,871
Downpayment
20%
$57,020
Closing costs
1%
$2,851
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,422
Total Expenses
$2,523
Mortgage P&I
61%
$1,475
Property Taxes
5%
$122
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266