Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.06% first-year return on $77,472 initial cash invested.
-0.06%
Cash On Cash
6.58%
Cap Rate
1.09
DSCR
$3,375
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,375 income − $3,379 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,472
Downpayment
20%
$56,640
Closing costs
1%
$2,832
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,375
Total Expenses
$3,379
Mortgage P&I
42%
$1,423
Property Taxes
20%
$678
Home Insurance
3%
$98
HOA
1%
$33
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371