Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.02% first-year return on $78,354 initial cash invested.
-3.02%
Cash On Cash
6.36%
Cap Rate
0.94
DSCR
$2,601
Rent
-$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,601 income − $2,798 expenses = $197 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,354
Downpayment
20%
$57,480
Closing costs
1%
$2,874
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,601
Total Expenses
$2,798
Mortgage P&I
62%
$1,617
Property Taxes
8%
$195
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286