Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.12% first-year return on $78,900 initial cash invested.
-11.12%
Cash On Cash
3.38%
Cap Rate
0.55
DSCR
$1,486
Rent
-$731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,486 income − $2,217 expenses = $731 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,486
Total Expenses
$2,217
Mortgage P&I
100%
$1,488
Property Taxes
8%
$123
Home Insurance
7%
$102
HOA
0%
$0
Property Management
12%
$178
CapEx
4%
$59
Vacancy
3%
$45
Maintenance
4%
$59
Other
11%
$163