Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.75% first-year return on $78,711 initial cash invested.
-0.75%
Cash On Cash
6.04%
Cap Rate
1.03
DSCR
$2,241
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,241 income − $2,290 expenses = $49 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,711
Downpayment
20%
$57,820
Closing costs
1%
$2,891
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,241
Total Expenses
$2,290
Mortgage P&I
63%
$1,414
Property Taxes
0%
$9
Home Insurance
5%
$104
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247