Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.77% first-year return on $77,388 initial cash invested.
-21.77%
Cash On Cash
0.92%
Cap Rate
0.14
DSCR
$3,022
Rent
-$1,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,022 income − $4,426 expenses = $1,404 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,388
Downpayment
20%
$56,560
Closing costs
1%
$2,828
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,022
Total Expenses
$4,426
Mortgage P&I
50%
$1,499
Property Taxes
60%
$1,799
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332