Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.35% first-year return on $78,690 initial cash invested.
-12.35%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$1,722
Rent
-$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,722 income − $2,532 expenses = $810 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,722
Total Expenses
$2,532
Mortgage P&I
83%
$1,436
Property Taxes
24%
$409
Home Insurance
6%
$101
HOA
0%
$0
Property Management
12%
$207
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$189