Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.47% first-year return on $79,950 initial cash invested.
-1.47%
Cash On Cash
6.09%
Cap Rate
1.01
DSCR
$2,782
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,782
Total Expenses
$2,880
Mortgage P&I
53%
$1,484
Property Taxes
13%
$348
Home Insurance
4%
$103
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306