Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.6% first-year return on $78,921 initial cash invested.
-6.6%
Cash On Cash
4.6%
Cap Rate
0.76
DSCR
$2,304
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,304 income − $2,738 expenses = $434 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,921
Downpayment
20%
$58,020
Closing costs
1%
$2,901
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,304
Total Expenses
$2,738
Mortgage P&I
63%
$1,453
Property Taxes
13%
$288
Home Insurance
5%
$105
HOA
5%
$110
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253