Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.5% first-year return on $78,543 initial cash invested.
-11.5%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$1,720
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,543
Downpayment
20%
$57,660
Closing costs
1%
$2,883
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,720
Total Expenses
$2,473
Mortgage P&I
84%
$1,440
Property Taxes
20%
$346
Home Insurance
6%
$102
HOA
0%
$0
Property Management
12%
$206
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$189