Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.8% first-year return on $78,690 initial cash invested.
-1.8%
Cash On Cash
5.94%
Cap Rate
0.99
DSCR
$2,436
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,436 income − $2,554 expenses = $118 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,436
Total Expenses
$2,554
Mortgage P&I
60%
$1,452
Property Taxes
7%
$174
Home Insurance
4%
$101
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268