Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.07% first-year return on $78,312 initial cash invested.
-5.07%
Cash On Cash
5.05%
Cap Rate
0.83
DSCR
$2,102
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,102 income − $2,433 expenses = $331 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,312
Downpayment
20%
$57,440
Closing costs
1%
$2,872
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,102
Total Expenses
$2,433
Mortgage P&I
69%
$1,456
Property Taxes
8%
$161
Home Insurance
5%
$102
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231