Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.22% first-year return on $77,220 initial cash invested.
-3.22%
Cash On Cash
6.2%
Cap Rate
0.94
DSCR
$2,806
Rent
-$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,806 income − $3,013 expenses = $207 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,220
Downpayment
20%
$56,400
Closing costs
1%
$2,820
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,806
Total Expenses
$3,013
Mortgage P&I
55%
$1,553
Property Taxes
14%
$406
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309