Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.84% first-year return on $79,152 initial cash invested.
-7.84%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$1,818
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,818 income − $2,335 expenses = $517 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,152
Downpayment
20%
$58,240
Closing costs
1%
$2,912
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,818
Total Expenses
$2,335
Mortgage P&I
80%
$1,459
Property Taxes
8%
$153
Home Insurance
6%
$104
HOA
0%
$0
Property Management
12%
$218
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$200