Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.65% first-year return on $76,191 initial cash invested.
-2.65%
Cash On Cash
6.38%
Cap Rate
0.96
DSCR
$2,610
Rent
-$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,610 income − $2,778 expenses = $168 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,191
Downpayment
20%
$55,420
Closing costs
1%
$2,771
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,610
Total Expenses
$2,778
Mortgage P&I
59%
$1,538
Property Taxes
10%
$256
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287