Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.49% first-year return on $77,157 initial cash invested.
-5.49%
Cash On Cash
5.32%
Cap Rate
0.84
DSCR
$2,720
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,720 income − $3,073 expenses = $353 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,157
Downpayment
20%
$56,340
Closing costs
1%
$2,817
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,720
Total Expenses
$3,073
Mortgage P&I
55%
$1,493
Property Taxes
20%
$554
Home Insurance
4%
$101
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299