Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.2% first-year return on $76,968 initial cash invested.
-0.2%
Cash On Cash
6.88%
Cap Rate
1.08
DSCR
$3,238
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,238 income − $3,251 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,968
Downpayment
20%
$56,160
Closing costs
1%
$2,808
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,238
Total Expenses
$3,251
Mortgage P&I
46%
$1,494
Property Taxes
17%
$555
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$356