Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.38% first-year return on $76,800 initial cash invested.
-1.38%
Cash On Cash
6.21%
Cap Rate
1.01
DSCR
$2,572
Rent
-$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,572 income − $2,660 expenses = $88 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,572
Total Expenses
$2,660
Mortgage P&I
56%
$1,434
Property Taxes
10%
$253
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283