Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.83% first-year return on $76,716 initial cash invested.
-1.83%
Cash On Cash
5.97%
Cap Rate
0.99
DSCR
$2,656
Rent
-$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,656 income − $2,773 expenses = $117 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,716
Downpayment
20%
$55,920
Closing costs
1%
$2,796
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,656
Total Expenses
$2,773
Mortgage P&I
53%
$1,401
Property Taxes
14%
$373
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292