Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.64% first-year return on $78,690 initial cash invested.
-4.64%
Cash On Cash
5.22%
Cap Rate
0.86
DSCR
$2,676
Rent
-$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,676 income − $2,980 expenses = $304 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,676
Total Expenses
$2,980
Mortgage P&I
54%
$1,453
Property Taxes
18%
$484
Home Insurance
4%
$101
HOA
1%
$33
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294