Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.69% first-year return on $76,863 initial cash invested.
-2.69%
Cash On Cash
6.23%
Cap Rate
0.95
DSCR
$2,433
Rent
-$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,433 income − $2,605 expenses = $172 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,863
Downpayment
20%
$56,060
Closing costs
1%
$2,803
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,433
Total Expenses
$2,605
Mortgage P&I
63%
$1,530
Property Taxes
6%
$146
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268