Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.41% first-year return on $79,950 initial cash invested.
-8.41%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$2,006
Rent
-$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,006
Total Expenses
$2,566
Mortgage P&I
73%
$1,470
Property Taxes
16%
$311
Home Insurance
5%
$103
HOA
0%
$0
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221