Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.13% first-year return on $78,270 initial cash invested.
-2.13%
Cash On Cash
5.85%
Cap Rate
0.96
DSCR
$2,157
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,157 income − $2,296 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,270
Downpayment
20%
$57,400
Closing costs
1%
$2,870
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,157
Total Expenses
$2,296
Mortgage P&I
67%
$1,451
Property Taxes
1%
$12
Home Insurance
5%
$100
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237