Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.78% first-year return on $78,102 initial cash invested.
-0.78%
Cash On Cash
6.33%
Cap Rate
1.03
DSCR
$2,352
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,352 income − $2,403 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,102
Downpayment
20%
$57,240
Closing costs
1%
$2,862
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,352
Total Expenses
$2,403
Mortgage P&I
62%
$1,466
Property Taxes
1%
$35
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259