Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.49% first-year return on $79,509 initial cash invested.
-3.49%
Cash On Cash
5.9%
Cap Rate
0.92
DSCR
$2,522
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,522 income − $2,753 expenses = $231 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,509
Downpayment
20%
$58,580
Closing costs
1%
$2,929
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,522
Total Expenses
$2,753
Mortgage P&I
62%
$1,571
Property Taxes
8%
$209
Home Insurance
5%
$115
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277