Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.04% first-year return on $78,501 initial cash invested.
-1.04%
Cash On Cash
6.36%
Cap Rate
1.03
DSCR
$2,979
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,979 income − $3,047 expenses = $68 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,501
Downpayment
20%
$57,620
Closing costs
1%
$2,881
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,979
Total Expenses
$3,047
Mortgage P&I
50%
$1,477
Property Taxes
15%
$440
Home Insurance
3%
$103
HOA
1%
$15
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328