Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.45% first-year return on $76,798 initial cash invested.
-0.45%
Cash On Cash
6.43%
Cap Rate
1.07
DSCR
$3,142
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,798
Downpayment
20%
$55,998
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,142
Total Expenses
$3,171
Mortgage P&I
45%
$1,403
Property Taxes
18%
$555
Home Insurance
3%
$98
HOA
1%
$46
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346