Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.39% first-year return on $78,270 initial cash invested.
-10.39%
Cash On Cash
3.63%
Cap Rate
0.59
DSCR
$1,982
Rent
-$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,982 income − $2,660 expenses = $678 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,270
Downpayment
20%
$57,400
Closing costs
1%
$2,870
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,982
Total Expenses
$2,660
Mortgage P&I
74%
$1,468
Property Taxes
21%
$414
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$218