Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.02% first-year return on $78,900 initial cash invested.
-0.02%
Cash On Cash
7.17%
Cap Rate
1.08
DSCR
$3,218
Rent
-$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,218 income − $3,219 expenses = $1 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,218
Total Expenses
$3,219
Mortgage P&I
50%
$1,604
Property Taxes
13%
$418
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354