Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.81% first-year return on $78,585 initial cash invested.
-0.81%
Cash On Cash
6.25%
Cap Rate
1.05
DSCR
$3,006
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,006 income − $3,059 expenses = $53 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,585
Downpayment
20%
$57,700
Closing costs
1%
$2,885
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,006
Total Expenses
$3,059
Mortgage P&I
48%
$1,436
Property Taxes
17%
$504
Home Insurance
3%
$97
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331