Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.4% first-year return on $77,661 initial cash invested.
-7.4%
Cash On Cash
5.18%
Cap Rate
0.77
DSCR
$2,926
Rent
-$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,926 income − $3,405 expenses = $479 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,661
Downpayment
20%
$56,820
Closing costs
1%
$2,841
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,926
Total Expenses
$3,405
Mortgage P&I
54%
$1,588
Property Taxes
25%
$720
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322