Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.34% first-year return on $78,438 initial cash invested.
-2.34%
Cash On Cash
5.59%
Cap Rate
0.95
DSCR
$2,164
Rent
-$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,438
Downpayment
20%
$57,560
Closing costs
1%
$2,878
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,164
Total Expenses
$2,317
Mortgage P&I
65%
$1,406
Property Taxes
3%
$71
Home Insurance
5%
$103
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238