Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.74% first-year return on $78,879 initial cash invested.
-3.74%
Cash On Cash
5.81%
Cap Rate
0.91
DSCR
$2,674
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,674 income − $2,920 expenses = $246 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,674
Total Expenses
$2,920
Mortgage P&I
58%
$1,543
Property Taxes
14%
$364
Home Insurance
4%
$102
HOA
0%
$2
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294