Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.64% first-year return on $78,690 initial cash invested.
-4.64%
Cash On Cash
4.93%
Cap Rate
0.85
DSCR
$2,322
Rent
-$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,322 income − $2,626 expenses = $304 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,322
Total Expenses
$2,626
Mortgage P&I
60%
$1,399
Property Taxes
14%
$336
Home Insurance
4%
$101
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255