Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.62% first-year return on $76,800 initial cash invested.
-12.62%
Cash On Cash
2.96%
Cap Rate
0.48
DSCR
$1,498
Rent
-$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,498 income − $2,306 expenses = $808 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,498
Total Expenses
$2,306
Mortgage P&I
96%
$1,439
Property Taxes
17%
$259
Home Insurance
7%
$98
HOA
0%
$0
Property Management
12%
$180
CapEx
4%
$60
Vacancy
3%
$45
Maintenance
4%
$60
Other
11%
$165