Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.65% first-year return on $78,690 initial cash invested.
-16.65%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$1,146
Rent
-$1,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,146 income − $2,238 expenses = $1,092 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,146
Total Expenses
$2,238
Mortgage P&I
127%
$1,455
Property Taxes
25%
$292
Home Insurance
9%
$101
HOA
0%
$0
Property Management
12%
$138
CapEx
4%
$46
Vacancy
3%
$34
Maintenance
4%
$46
Other
11%
$126