Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.04% first-year return on $77,262 initial cash invested.
-1.04%
Cash On Cash
6.41%
Cap Rate
1.03
DSCR
$2,848
Rent
-$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $2,915 expenses = $67 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,262
Downpayment
20%
$56,440
Closing costs
1%
$2,822
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$2,915
Mortgage P&I
51%
$1,461
Property Taxes
14%
$386
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313