Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.89% first-year return on $76,842 initial cash invested.
-0.89%
Cash On Cash
6.17%
Cap Rate
1.04
DSCR
$2,688
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,842
Downpayment
20%
$56,040
Closing costs
1%
$2,802
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,688
Total Expenses
$2,745
Mortgage P&I
52%
$1,389
Property Taxes
13%
$340
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296