Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.13% first-year return on $78,606 initial cash invested.
-1.13%
Cash On Cash
6.13%
Cap Rate
1.02
DSCR
$2,696
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,696 income − $2,770 expenses = $74 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,606
Downpayment
20%
$57,720
Closing costs
1%
$2,886
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,696
Total Expenses
$2,770
Mortgage P&I
53%
$1,441
Property Taxes
11%
$308
Home Insurance
4%
$103
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297