Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.86% first-year return on $78,858 initial cash invested.
-2.86%
Cash On Cash
5.65%
Cap Rate
0.93
DSCR
$2,278
Rent
-$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,278 income − $2,466 expenses = $188 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,858
Downpayment
20%
$57,960
Closing costs
1%
$2,898
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,278
Total Expenses
$2,466
Mortgage P&I
64%
$1,461
Property Taxes
6%
$126
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$251