Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.36% first-year return on $76,905 initial cash invested.
-1.36%
Cash On Cash
6.67%
Cap Rate
1.01
DSCR
$2,708
Rent
-$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,708 income − $2,795 expenses = $87 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,905
Downpayment
20%
$56,100
Closing costs
1%
$2,805
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,708
Total Expenses
$2,795
Mortgage P&I
57%
$1,538
Property Taxes
9%
$237
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298