Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.56% first-year return on $78,438 initial cash invested.
-3.56%
Cash On Cash
5.35%
Cap Rate
0.9
DSCR
$2,188
Rent
-$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,188 income − $2,421 expenses = $233 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,438
Downpayment
20%
$57,560
Closing costs
1%
$2,878
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,188
Total Expenses
$2,421
Mortgage P&I
65%
$1,429
Property Taxes
6%
$141
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241