Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.12% first-year return on $77,682 initial cash invested.
-3.12%
Cash On Cash
5.77%
Cap Rate
0.93
DSCR
$2,409
Rent
-$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,409 income − $2,611 expenses = $202 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,682
Downpayment
20%
$56,840
Closing costs
1%
$2,842
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,409
Total Expenses
$2,611
Mortgage P&I
61%
$1,473
Property Taxes
9%
$216
Home Insurance
4%
$104
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265