Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.17% first-year return on $77,848 initial cash invested.
-1.17%
Cash On Cash
6.14%
Cap Rate
1.03
DSCR
$2,908
Rent
-$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,908 income − $2,984 expenses = $76 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,848
Downpayment
20%
$56,998
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,908
Total Expenses
$2,984
Mortgage P&I
49%
$1,418
Property Taxes
16%
$478
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320