Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.1% first-year return on $78,774 initial cash invested.
-1.1%
Cash On Cash
6.57%
Cap Rate
1.03
DSCR
$2,920
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,920 income − $2,992 expenses = $72 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,774
Downpayment
20%
$57,880
Closing costs
1%
$2,894
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,920
Total Expenses
$2,992
Mortgage P&I
53%
$1,539
Property Taxes
12%
$355
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321