Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.79% first-year return on $78,564 initial cash invested.
-1.79%
Cash On Cash
6.65%
Cap Rate
0.99
DSCR
$2,598
Rent
-$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,598 income − $2,715 expenses = $117 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,564
Downpayment
20%
$57,680
Closing costs
1%
$2,884
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,598
Total Expenses
$2,715
Mortgage P&I
62%
$1,612
Property Taxes
4%
$116
Home Insurance
4%
$103
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286