Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.31% first-year return on $78,900 initial cash invested.
-9.31%
Cash On Cash
3.91%
Cap Rate
0.63
DSCR
$1,732
Rent
-$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,732 income − $2,344 expenses = $612 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,732
Total Expenses
$2,344
Mortgage P&I
86%
$1,487
Property Taxes
10%
$166
Home Insurance
6%
$102
HOA
0%
$0
Property Management
12%
$208
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$191