Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.55% first-year return on $77,955 initial cash invested.
-0.55%
Cash On Cash
6.3%
Cap Rate
1.05
DSCR
$2,662
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,662 income − $2,698 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,955
Downpayment
20%
$57,100
Closing costs
1%
$2,855
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,662
Total Expenses
$2,698
Mortgage P&I
54%
$1,429
Property Taxes
8%
$225
Home Insurance
4%
$102
HOA
1%
$38
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293