Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.38% first-year return on $79,131 initial cash invested.
-2.38%
Cash On Cash
5.88%
Cap Rate
0.96
DSCR
$2,462
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,462 income − $2,619 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,131
Downpayment
20%
$58,220
Closing costs
1%
$2,911
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,462
Total Expenses
$2,619
Mortgage P&I
60%
$1,485
Property Taxes
8%
$193
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$271