Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.36% first-year return on $78,396 initial cash invested.
-2.36%
Cash On Cash
5.94%
Cap Rate
0.97
DSCR
$2,566
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,566 income − $2,720 expenses = $154 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,396
Downpayment
20%
$57,520
Closing costs
1%
$2,876
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,566
Total Expenses
$2,720
Mortgage P&I
57%
$1,475
Property Taxes
10%
$269
Home Insurance
4%
$103
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282