Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.43% first-year return on $78,732 initial cash invested.
-3.43%
Cash On Cash
5.46%
Cap Rate
0.91
DSCR
$2,331
Rent
-$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $2,556 expenses = $225 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,732
Downpayment
20%
$57,840
Closing costs
1%
$2,892
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,331
Total Expenses
$2,556
Mortgage P&I
62%
$1,448
Property Taxes
9%
$212
Home Insurance
4%
$104
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256