Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.02% first-year return on $76,779 initial cash invested.
-2.02%
Cash On Cash
6.16%
Cap Rate
0.99
DSCR
$2,810
Rent
-$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,810 income − $2,939 expenses = $129 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,810
Total Expenses
$2,939
Mortgage P&I
52%
$1,454
Property Taxes
15%
$433
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309