Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.36% first-year return on $78,690 initial cash invested.
-9.36%
Cash On Cash
3.9%
Cap Rate
0.63
DSCR
$1,542
Rent
-$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,542 income − $2,156 expenses = $614 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,542
Total Expenses
$2,156
Mortgage P&I
97%
$1,491
Property Taxes
3%
$39
Home Insurance
7%
$101
HOA
0%
$0
Property Management
12%
$185
CapEx
4%
$62
Vacancy
3%
$46
Maintenance
4%
$62
Other
11%
$170