Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.34% first-year return on $76,401 initial cash invested.
-5.34%
Cash On Cash
5.19%
Cap Rate
0.82
DSCR
$2,037
Rent
-$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,037 income − $2,377 expenses = $340 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,401
Downpayment
20%
$55,620
Closing costs
1%
$2,781
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,037
Total Expenses
$2,377
Mortgage P&I
72%
$1,462
Property Taxes
4%
$91
Home Insurance
7%
$133
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224