Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.08% first-year return on $78,333 initial cash invested.
-11.08%
Cash On Cash
3.41%
Cap Rate
0.56
DSCR
$2,319
Rent
-$723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,319 income − $3,042 expenses = $723 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,333
Downpayment
20%
$57,460
Closing costs
1%
$2,873
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,319
Total Expenses
$3,042
Mortgage P&I
62%
$1,447
Property Taxes
30%
$701
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255