Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.33% first-year return on $78,480 initial cash invested.
-8.33%
Cash On Cash
4.52%
Cap Rate
0.7
DSCR
$2,120
Rent
-$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,120 income − $2,665 expenses = $545 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,480
Downpayment
20%
$57,600
Closing costs
1%
$2,880
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,120
Total Expenses
$2,665
Mortgage P&I
73%
$1,545
Property Taxes
14%
$294
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$233