Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.5% first-year return on $75,855 initial cash invested.
-2.5%
Cash On Cash
5.77%
Cap Rate
0.96
DSCR
$2,498
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $2,656 expenses = $158 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,855
Downpayment
20%
$55,100
Closing costs
1%
$2,755
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,498
Total Expenses
$2,656
Mortgage P&I
55%
$1,382
Property Taxes
13%
$319
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275