Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.54% first-year return on $78,774 initial cash invested.
-5.54%
Cash On Cash
4.91%
Cap Rate
0.82
DSCR
$2,571
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,571 income − $2,935 expenses = $364 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,774
Downpayment
20%
$57,880
Closing costs
1%
$2,894
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,571
Total Expenses
$2,935
Mortgage P&I
56%
$1,444
Property Taxes
20%
$511
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283