Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.06% first-year return on $77,094 initial cash invested.
-1.06%
Cash On Cash
6.14%
Cap Rate
1.02
DSCR
$2,366
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,366 income − $2,434 expenses = $68 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,094
Downpayment
20%
$56,280
Closing costs
1%
$2,814
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,366
Total Expenses
$2,434
Mortgage P&I
60%
$1,414
Property Taxes
5%
$115
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260