Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.84% first-year return on $78,858 initial cash invested.
-0.84%
Cash On Cash
6.34%
Cap Rate
1.03
DSCR
$2,578
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $2,633 expenses = $55 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,858
Downpayment
20%
$57,960
Closing costs
1%
$2,898
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,578
Total Expenses
$2,633
Mortgage P&I
58%
$1,484
Property Taxes
7%
$168
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284