Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected 0% first-year return on $77,808 initial cash invested.
0%
Cash On Cash
6.96%
Cap Rate
1.08
DSCR
$3,018
Rent
$0
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,018 income − $3,018 expenses = $0 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,808
Downpayment
20%
$56,960
Closing costs
1%
$2,848
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,018
Total Expenses
$3,018
Mortgage P&I
51%
$1,531
Property Taxes
12%
$372
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332