Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.53% first-year return on $76,296 initial cash invested.
-1.53%
Cash On Cash
6.28%
Cap Rate
1
DSCR
$2,475
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,475 income − $2,572 expenses = $97 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,475
Total Expenses
$2,572
Mortgage P&I
59%
$1,450
Property Taxes
7%
$181
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272