Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.52% first-year return on $79,782 initial cash invested.
-1.52%
Cash On Cash
5.99%
Cap Rate
1
DSCR
$2,466
Rent
-$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,466 income − $2,567 expenses = $101 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,782
Downpayment
20%
$58,840
Closing costs
1%
$2,942
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,466
Total Expenses
$2,567
Mortgage P&I
60%
$1,471
Property Taxes
6%
$147
Home Insurance
4%
$105
HOA
0%
$5
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271