Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.29% first-year return on $78,018 initial cash invested.
-1.29%
Cash On Cash
6.77%
Cap Rate
1.01
DSCR
$2,644
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,644 income − $2,728 expenses = $84 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,018
Downpayment
20%
$57,160
Closing costs
1%
$2,858
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,644
Total Expenses
$2,728
Mortgage P&I
60%
$1,591
Property Taxes
5%
$135
Home Insurance
4%
$103
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291