Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.89% first-year return on $76,800 initial cash invested.
-0.89%
Cash On Cash
6.32%
Cap Rate
1.05
DSCR
$3,140
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,140 income − $3,197 expenses = $57 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,140
Total Expenses
$3,197
Mortgage P&I
45%
$1,405
Property Taxes
20%
$626
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$345