Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.27% first-year return on $76,611 initial cash invested.
-0.27%
Cash On Cash
6.37%
Cap Rate
1.06
DSCR
$2,584
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,584 income − $2,601 expenses = $17 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,611
Downpayment
20%
$55,820
Closing costs
1%
$2,791
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,584
Total Expenses
$2,601
Mortgage P&I
54%
$1,395
Property Taxes
8%
$207
Home Insurance
4%
$98
HOA
1%
$23
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$78
Maintenance
4%
$103
Other
11%
$284