Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.73% first-year return on $79,047 initial cash invested.
-2.73%
Cash On Cash
5.79%
Cap Rate
0.96
DSCR
$2,928
Rent
-$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,928 income − $3,108 expenses = $180 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,047
Downpayment
20%
$58,140
Closing costs
1%
$2,907
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,928
Total Expenses
$3,108
Mortgage P&I
50%
$1,465
Property Taxes
19%
$543
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322