Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.01% first-year return on $78,480 initial cash invested.
-1.01%
Cash On Cash
6.18%
Cap Rate
1.03
DSCR
$2,620
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,620 income − $2,686 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,480
Downpayment
20%
$57,600
Closing costs
1%
$2,880
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,620
Total Expenses
$2,686
Mortgage P&I
55%
$1,444
Property Taxes
10%
$250
Home Insurance
4%
$101
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288