Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.56% first-year return on $78,690 initial cash invested.
-6.56%
Cash On Cash
4.71%
Cap Rate
0.76
DSCR
$1,947
Rent
-$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,947 income − $2,377 expenses = $430 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,947
Total Expenses
$2,377
Mortgage P&I
76%
$1,487
Property Taxes
7%
$127
Home Insurance
5%
$101
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214