Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.57% first-year return on $78,417 initial cash invested.
-0.57%
Cash On Cash
6.36%
Cap Rate
1.06
DSCR
$3,178
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,178 income − $3,215 expenses = $37 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,417
Downpayment
20%
$57,540
Closing costs
1%
$2,877
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,178
Total Expenses
$3,215
Mortgage P&I
45%
$1,434
Property Taxes
18%
$585
Home Insurance
3%
$101
HOA
0%
$15
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350