Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.45% first-year return on $78,648 initial cash invested.
-1.45%
Cash On Cash
5.87%
Cap Rate
1
DSCR
$2,361
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,361 income − $2,456 expenses = $95 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,648
Downpayment
20%
$57,760
Closing costs
1%
$2,888
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,361
Total Expenses
$2,456
Mortgage P&I
60%
$1,413
Property Taxes
6%
$136
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$260