Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.44% first-year return on $76,779 initial cash invested.
-10.44%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$1,305
Rent
-$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,305 income − $1,973 expenses = $668 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,305
Total Expenses
$1,973
Mortgage P&I
109%
$1,423
Property Taxes
1%
$8
Home Insurance
8%
$98
HOA
0%
$0
Property Management
12%
$157
CapEx
4%
$52
Vacancy
3%
$39
Maintenance
4%
$52
Other
11%
$144