Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.03% first-year return on $76,296 initial cash invested.
-5.03%
Cash On Cash
4.94%
Cap Rate
0.82
DSCR
$1,860
Rent
-$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,860 income − $2,180 expenses = $320 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,296
Downpayment
20%
$55,520
Closing costs
1%
$2,776
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,860
Total Expenses
$2,180
Mortgage P&I
75%
$1,388
Property Taxes
3%
$60
Home Insurance
5%
$100
HOA
0%
$0
Property Management
12%
$223
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$205