Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5% first-year return on $78,900 initial cash invested.
-5%
Cash On Cash
5.5%
Cap Rate
0.85
DSCR
$2,574
Rent
-$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,574 income − $2,903 expenses = $329 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,574
Total Expenses
$2,903
Mortgage P&I
60%
$1,555
Property Taxes
14%
$371
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283