Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.33% first-year return on $78,879 initial cash invested.
-11.33%
Cash On Cash
3.48%
Cap Rate
0.55
DSCR
$1,407
Rent
-$745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,407 income − $2,152 expenses = $745 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,407
Total Expenses
$2,152
Mortgage P&I
109%
$1,529
Property Taxes
3%
$43
Home Insurance
7%
$102
HOA
0%
$0
Property Management
12%
$169
CapEx
4%
$56
Vacancy
3%
$42
Maintenance
4%
$56
Other
11%
$155