Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.07% first-year return on $77,388 initial cash invested.
-1.07%
Cash On Cash
6.53%
Cap Rate
1.03
DSCR
$2,672
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,672 income − $2,741 expenses = $69 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,388
Downpayment
20%
$56,560
Closing costs
1%
$2,828
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,672
Total Expenses
$2,741
Mortgage P&I
56%
$1,501
Property Taxes
8%
$214
Home Insurance
4%
$102
HOA
1%
$15
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294