Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.15% first-year return on $77,514 initial cash invested.
-1.15%
Cash On Cash
6.47%
Cap Rate
1.01
DSCR
$2,379
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,379 income − $2,453 expenses = $74 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,514
Downpayment
20%
$56,680
Closing costs
1%
$2,834
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,379
Total Expenses
$2,453
Mortgage P&I
63%
$1,507
Property Taxes
1%
$35
Home Insurance
4%
$103
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262