Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.23% first-year return on $78,879 initial cash invested.
-1.23%
Cash On Cash
6.28%
Cap Rate
1.01
DSCR
$2,397
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,397 income − $2,478 expenses = $81 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,397
Total Expenses
$2,478
Mortgage P&I
63%
$1,502
Property Taxes
2%
$58
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264