Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.71% first-year return on $75,855 initial cash invested.
-0.71%
Cash On Cash
6.35%
Cap Rate
1.05
DSCR
$2,984
Rent
-$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,984 income − $3,029 expenses = $45 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,855
Downpayment
20%
$55,100
Closing costs
1%
$2,755
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,984
Total Expenses
$3,029
Mortgage P&I
46%
$1,385
Property Taxes
16%
$467
Home Insurance
3%
$100
HOA
2%
$63
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328