Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.43% first-year return on $77,661 initial cash invested.
-2.43%
Cash On Cash
5.73%
Cap Rate
0.96
DSCR
$2,534
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,534 income − $2,691 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,661
Downpayment
20%
$56,820
Closing costs
1%
$2,841
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,534
Total Expenses
$2,691
Mortgage P&I
56%
$1,413
Property Taxes
12%
$316
Home Insurance
4%
$101
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279