Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.14% first-year return on $76,800 initial cash invested.
-3.14%
Cash On Cash
5.55%
Cap Rate
0.92
DSCR
$2,402
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $2,603 expenses = $201 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,402
Total Expenses
$2,603
Mortgage P&I
58%
$1,399
Property Taxes
12%
$290
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264