Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.76% first-year return on $79,971 initial cash invested.
-7.76%
Cash On Cash
4.31%
Cap Rate
0.71
DSCR
$2,199
Rent
-$517
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
$79,971
Downpayment
20%
$59,020
Closing costs
1%
$2,951
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,199
Total Expenses
$2,716
Mortgage P&I
68%
$1,490
Property Taxes
17%
$373
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242