Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.93% first-year return on $77,598 initial cash invested.
-0.93%
Cash On Cash
6.86%
Cap Rate
1.03
DSCR
$2,590
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,590 income − $2,650 expenses = $60 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,598
Downpayment
20%
$56,760
Closing costs
1%
$2,838
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,590
Total Expenses
$2,650
Mortgage P&I
61%
$1,578
Property Taxes
3%
$90
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285