Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.83% first-year return on $78,123 initial cash invested.
-1.83%
Cash On Cash
6.3%
Cap Rate
0.99
DSCR
$2,424
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,424 income − $2,543 expenses = $119 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,123
Downpayment
20%
$57,260
Closing costs
1%
$2,863
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,424
Total Expenses
$2,543
Mortgage P&I
63%
$1,524
Property Taxes
4%
$89
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267