Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.36% first-year return on $77,640 initial cash invested.
-1.36%
Cash On Cash
6.09%
Cap Rate
1.01
DSCR
$2,631
Rent
-$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $2,719 expenses = $88 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,640
Downpayment
20%
$56,800
Closing costs
1%
$2,840
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,631
Total Expenses
$2,719
Mortgage P&I
54%
$1,425
Property Taxes
11%
$301
Home Insurance
4%
$99
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289