Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.27% first-year return on $78,879 initial cash invested.
-3.27%
Cash On Cash
5.6%
Cap Rate
0.94
DSCR
$3,252
Rent
-$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,252 income − $3,467 expenses = $215 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,252
Total Expenses
$3,467
Mortgage P&I
44%
$1,437
Property Taxes
23%
$751
Home Insurance
3%
$102
HOA
2%
$71
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358