Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.6% first-year return on $78,018 initial cash invested.
-3.6%
Cash On Cash
5.47%
Cap Rate
0.91
DSCR
$2,830
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,830 income − $3,064 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,018
Downpayment
20%
$57,160
Closing costs
1%
$2,858
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,830
Total Expenses
$3,064
Mortgage P&I
50%
$1,423
Property Taxes
20%
$574
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311