Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.95% first-year return on $75,855 initial cash invested.
-0.95%
Cash On Cash
6.26%
Cap Rate
1.04
DSCR
$2,834
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,834 income − $2,894 expenses = $60 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,855
Downpayment
20%
$55,100
Closing costs
1%
$2,755
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,834
Total Expenses
$2,894
Mortgage P&I
49%
$1,385
Property Taxes
16%
$446
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312