Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.35% first-year return on $78,081 initial cash invested.
-0.35%
Cash On Cash
6.22%
Cap Rate
1.05
DSCR
$2,388
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $2,411 expenses = $23 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,081
Downpayment
20%
$57,220
Closing costs
1%
$2,861
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,388
Total Expenses
$2,411
Mortgage P&I
59%
$1,411
Property Taxes
4%
$84
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263