Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.37% first-year return on $79,635 initial cash invested.
-1.37%
Cash On Cash
6.35%
Cap Rate
1.02
DSCR
$2,874
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,874 income − $2,965 expenses = $91 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,635
Downpayment
20%
$58,700
Closing costs
1%
$2,935
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,874
Total Expenses
$2,965
Mortgage P&I
53%
$1,528
Property Taxes
12%
$340
Home Insurance
4%
$105
HOA
1%
$15
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316