Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.78% first-year return on $76,590 initial cash invested.
-0.78%
Cash On Cash
6.48%
Cap Rate
1.04
DSCR
$2,658
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,658 income − $2,708 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,658
Total Expenses
$2,708
Mortgage P&I
55%
$1,450
Property Taxes
10%
$257
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292