Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.66% first-year return on $77,703 initial cash invested.
-0.66%
Cash On Cash
6.31%
Cap Rate
1.05
DSCR
$2,828
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,828 income − $2,871 expenses = $43 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,703
Downpayment
20%
$56,860
Closing costs
1%
$2,843
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,828
Total Expenses
$2,871
Mortgage P&I
50%
$1,426
Property Taxes
8%
$233
Home Insurance
4%
$103
HOA
5%
$148
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311