Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.13% first-year return on $79,026 initial cash invested.
-5.13%
Cash On Cash
5.24%
Cap Rate
0.86
DSCR
$3,174
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,174 income − $3,512 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,026
Downpayment
20%
$58,120
Closing costs
1%
$2,906
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,174
Total Expenses
$3,512
Mortgage P&I
47%
$1,479
Property Taxes
13%
$406
Home Insurance
3%
$105
HOA
14%
$443
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349