Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.66% first-year return on $78,753 initial cash invested.
-4.66%
Cash On Cash
5.87%
Cap Rate
0.87
DSCR
$2,476
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,476 income − $2,782 expenses = $306 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,753
Downpayment
20%
$57,860
Closing costs
1%
$2,893
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,476
Total Expenses
$2,782
Mortgage P&I
66%
$1,622
Property Taxes
9%
$214
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272