Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.15% first-year return on $78,690 initial cash invested.
-5.15%
Cash On Cash
4.9%
Cap Rate
0.82
DSCR
$1,874
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,874 income − $2,212 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,874
Total Expenses
$2,212
Mortgage P&I
77%
$1,443
Property Taxes
2%
$31
Home Insurance
5%
$101
HOA
0%
$0
Property Management
12%
$225
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$206