Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.93% first-year return on $76,947 initial cash invested.
-3.93%
Cash On Cash
5.19%
Cap Rate
0.88
DSCR
$1,996
Rent
-$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,996 income − $2,248 expenses = $252 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,947
Downpayment
20%
$56,140
Closing costs
1%
$2,807
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,996
Total Expenses
$2,248
Mortgage P&I
69%
$1,387
Property Taxes
4%
$76
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$240
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$220