Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.75% first-year return on $78,984 initial cash invested.
-3.75%
Cash On Cash
5.21%
Cap Rate
0.89
DSCR
$2,247
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,984
Downpayment
20%
$58,080
Closing costs
1%
$2,904
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,247
Total Expenses
$2,494
Mortgage P&I
63%
$1,418
Property Taxes
9%
$207
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247