Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -38.4% first-year return on $78,879 initial cash invested.
-38.4%
Cash On Cash
-3.67%
Cap Rate
-0.57
DSCR
$2,368
Rent
-$2,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,368 income − $4,892 expenses = $2,524 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,368
Total Expenses
$4,892
Mortgage P&I
65%
$1,543
Property Taxes
103%
$2,442
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260