Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.58% first-year return on $78,543 initial cash invested.
-3.58%
Cash On Cash
6%
Cap Rate
0.91
DSCR
$2,430
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,430 income − $2,664 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,543
Downpayment
20%
$57,660
Closing costs
1%
$2,883
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,430
Total Expenses
$2,664
Mortgage P&I
65%
$1,579
Property Taxes
6%
$154
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267