Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.21% first-year return on $79,950 initial cash invested.
-5.21%
Cash On Cash
5.2%
Cap Rate
0.84
DSCR
$2,408
Rent
-$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,408 income − $2,755 expenses = $347 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,408
Total Expenses
$2,755
Mortgage P&I
64%
$1,529
Property Taxes
13%
$305
Home Insurance
4%
$103
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265