Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.81% first-year return on $79,719 initial cash invested.
-1.81%
Cash On Cash
6.65%
Cap Rate
1
DSCR
$3,060
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,060 income − $3,180 expenses = $120 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,719
Downpayment
20%
$58,780
Closing costs
1%
$2,939
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,060
Total Expenses
$3,180
Mortgage P&I
53%
$1,627
Property Taxes
12%
$375
Home Insurance
3%
$105
HOA
1%
$33
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337