Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.83% first-year return on $76,779 initial cash invested.
-2.83%
Cash On Cash
5.64%
Cap Rate
0.94
DSCR
$2,270
Rent
-$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,270 income − $2,451 expenses = $181 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,270
Total Expenses
$2,451
Mortgage P&I
62%
$1,406
Property Taxes
7%
$168
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250