Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.86% first-year return on $79,971 initial cash invested.
-1.86%
Cash On Cash
5.91%
Cap Rate
0.99
DSCR
$2,660
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,660 income − $2,784 expenses = $124 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,660
Total Expenses
$2,784
Mortgage P&I
55%
$1,471
Property Taxes
11%
$304
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293