Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.29% first-year return on $78,522 initial cash invested.
-4.29%
Cash On Cash
5.33%
Cap Rate
0.89
DSCR
$2,986
Rent
-$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,986 income − $3,267 expenses = $281 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,522
Downpayment
20%
$57,640
Closing costs
1%
$2,882
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,986
Total Expenses
$3,267
Mortgage P&I
48%
$1,442
Property Taxes
19%
$577
Home Insurance
3%
$102
HOA
4%
$132
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328