Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.46% first-year return on $76,926 initial cash invested.
-2.46%
Cash On Cash
5.92%
Cap Rate
0.97
DSCR
$2,876
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,876 income − $3,034 expenses = $158 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,926
Downpayment
20%
$56,120
Closing costs
1%
$2,806
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,876
Total Expenses
$3,034
Mortgage P&I
50%
$1,427
Property Taxes
1%
$22
Home Insurance
4%
$102
HOA
18%
$506
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316