Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.46% first-year return on $78,417 initial cash invested.
-2.46%
Cash On Cash
5.81%
Cap Rate
0.96
DSCR
$2,502
Rent
-$161
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,417
Downpayment
20%
$57,540
Closing costs
1%
$2,877
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,502
Total Expenses
$2,663
Mortgage P&I
58%
$1,455
Property Taxes
10%
$253
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275