Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.52% first-year return on $78,396 initial cash invested.
-0.52%
Cash On Cash
7%
Cap Rate
1.04
DSCR
$2,630
Rent
-$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,630 income − $2,664 expenses = $34 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,396
Downpayment
20%
$57,520
Closing costs
1%
$2,876
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,630
Total Expenses
$2,664
Mortgage P&I
61%
$1,607
Property Taxes
2%
$60
Home Insurance
4%
$103
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289