Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.4% first-year return on $76,926 initial cash invested.
-6.4%
Cash On Cash
4.76%
Cap Rate
0.77
DSCR
$1,858
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,858 income − $2,268 expenses = $410 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,926
Downpayment
20%
$56,120
Closing costs
1%
$2,806
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,858
Total Expenses
$2,268
Mortgage P&I
78%
$1,448
Property Taxes
5%
$88
Home Insurance
5%
$101
HOA
0%
$0
Property Management
12%
$223
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204