Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.61% first-year return on $78,795 initial cash invested.
-3.61%
Cash On Cash
6.08%
Cap Rate
0.91
DSCR
$2,384
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,384 income − $2,621 expenses = $237 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,795
Downpayment
20%
$57,900
Closing costs
1%
$2,895
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,384
Total Expenses
$2,621
Mortgage P&I
68%
$1,610
Property Taxes
4%
$100
Home Insurance
4%
$101
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$72
Maintenance
4%
$95
Other
11%
$262