Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.9% first-year return on $78,900 initial cash invested.
-2.9%
Cash On Cash
5.41%
Cap Rate
0.94
DSCR
$2,586
Rent
-$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,586
Total Expenses
$2,777
Mortgage P&I
54%
$1,396
Property Taxes
16%
$401
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$78
Maintenance
4%
$103
Other
11%
$284