Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.11% first-year return on $80,013 initial cash invested.
-1.11%
Cash On Cash
6.14%
Cap Rate
1.02
DSCR
$2,592
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,592 income − $2,666 expenses = $74 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,013
Downpayment
20%
$59,060
Closing costs
1%
$2,953
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,592
Total Expenses
$2,666
Mortgage P&I
57%
$1,482
Property Taxes
7%
$194
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285