Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4% first-year return on $78,900 initial cash invested.
-4%
Cash On Cash
5.23%
Cap Rate
0.89
DSCR
$2,750
Rent
-$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,750
Total Expenses
$3,013
Mortgage P&I
52%
$1,418
Property Taxes
19%
$515
Home Insurance
4%
$102
HOA
2%
$44
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302