Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.78% first-year return on $78,312 initial cash invested.
-1.78%
Cash On Cash
6.83%
Cap Rate
1
DSCR
$2,894
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,894 income − $3,010 expenses = $116 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,312
Downpayment
20%
$57,440
Closing costs
1%
$2,872
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,894
Total Expenses
$3,010
Mortgage P&I
56%
$1,634
Property Taxes
10%
$290
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318