Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.29% first-year return on $78,879 initial cash invested.
-3.29%
Cash On Cash
6%
Cap Rate
0.92
DSCR
$2,397
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,397 income − $2,613 expenses = $216 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,397
Total Expenses
$2,613
Mortgage P&I
65%
$1,569
Property Taxes
5%
$126
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264