Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.24% first-year return on $76,716 initial cash invested.
-3.24%
Cash On Cash
5.82%
Cap Rate
0.92
DSCR
$2,253
Rent
-$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,253 income − $2,460 expenses = $207 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,716
Downpayment
20%
$55,920
Closing costs
1%
$2,796
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,253
Total Expenses
$2,460
Mortgage P&I
65%
$1,473
Property Taxes
5%
$120
Home Insurance
4%
$101
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248