Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.29% first-year return on $76,128 initial cash invested.
-4.29%
Cash On Cash
5.39%
Cap Rate
0.87
DSCR
$2,115
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,115 income − $2,387 expenses = $272 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,128
Downpayment
20%
$55,360
Closing costs
1%
$2,768
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,115
Total Expenses
$2,387
Mortgage P&I
68%
$1,431
Property Taxes
7%
$138
Home Insurance
5%
$98
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$63
Maintenance
4%
$85
Other
11%
$233