Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.25% first-year return on $75,897 initial cash invested.
-1.25%
Cash On Cash
6.72%
Cap Rate
1.02
DSCR
$2,613
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,613 income − $2,692 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,897
Downpayment
20%
$55,140
Closing costs
1%
$2,757
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,613
Total Expenses
$2,692
Mortgage P&I
58%
$1,518
Property Taxes
6%
$166
Home Insurance
4%
$99
HOA
1%
$20
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$287