Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.03% first-year return on $77,829 initial cash invested.
-0.03%
Cash On Cash
6.67%
Cap Rate
1.07
DSCR
$2,700
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,700 income − $2,702 expenses = $2 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,700
Total Expenses
$2,702
Mortgage P&I
55%
$1,478
Property Taxes
8%
$206
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297