Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.96% first-year return on $78,396 initial cash invested.
-4.96%
Cash On Cash
5.73%
Cap Rate
0.86
DSCR
$2,582
Rent
-$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,582 income − $2,906 expenses = $324 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,396
Downpayment
20%
$57,520
Closing costs
1%
$2,876
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,582
Total Expenses
$2,906
Mortgage P&I
62%
$1,595
Property Taxes
8%
$197
Home Insurance
4%
$101
HOA
5%
$136
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284