Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.24% first-year return on $78,690 initial cash invested.
-0.24%
Cash On Cash
6.35%
Cap Rate
1.07
DSCR
$2,817
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,817 income − $2,833 expenses = $16 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,817
Total Expenses
$2,833
Mortgage P&I
51%
$1,433
Property Taxes
12%
$340
Home Insurance
4%
$101
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310