Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.59% first-year return on $78,921 initial cash invested.
-0.59%
Cash On Cash
6.22%
Cap Rate
1.04
DSCR
$2,554
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,554 income − $2,593 expenses = $39 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,921
Downpayment
20%
$58,020
Closing costs
1%
$2,901
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,554
Total Expenses
$2,593
Mortgage P&I
56%
$1,440
Property Taxes
7%
$180
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281